76.88
Revenue£M
421.8
437.1
442.3
457.2
475.4
484.4
506.2
528.7
537.6
555.6
83.16
3.17%
3.09%
81
8.75
Revenue growth%
10.59
9.47
8.53
8.66
7.33
10.29
7.99
10.38
8.09
8.86
24.74
8.86
8.76
70
25.85
Gross margin%
27.58
29.60
27.36
24.96
27.67
29.02
29.93
30.38
27.87
26.05
17.29
29.02
27.77
90
15.36
Operating margin%
13.73
13.65
15.22
16.71
15.84
17.44
19.70
16.97
19.29
17.41
29.56
17.44
16.84
64
28.88
Net margin%
27.81
26.34
24.34
25.54
25.18
25.92
27.75
29.87
28.69
27.53
14.18
27.75
26.94
34
24.78
P/E ratio (avg)x
43.14
43.62
50.67
50.01
58.42
60.83
62.56
74.50
87.41
99.17
10.14
74.50
59.62
25
37.70
EV/EBITx
31.11
27.91
29.71
27.29
24.96
24.74
26.24
23.93
21.20
22.77
8.944
23.93
25.60
31
14.89
FCF yield (avg)%
0.40
0.40
0.40
2.94
2.20
0.40
3.10
3.59
4.93
5.64
25.54
3.59
2.57
72
10.29
FCF margin%
12.93
10.52
8.98
7.02
7.05
4.32
2.55
1.79
3.23
2.99
14.19
2.99
5.67
33
1.735
FCF / Net incomex
0.177
0.176
0.183
0.180
0.188
0.203
0.224
0.208
0.210
0.195
1.791
0.208
0.191
75
11.45
ROIC%
21.63
20.73
20.82
21.16
23.00
22.03
21.77
21.50
23.06
20.23
3.07
21.77
21.56
89
24.24
Return on equity%
27.34
28.51
29.77
31.26
33.72
32.23
29.99
30.42
29.59
30.45
8.10
30.42
30.21
60
20.92
Return on assets%
14.35
16.19
14.64
16.60
18.25
20.23
21.44
22.12
24.42
22.78
2.95
22.12
19.24
66
0.10
EPS£
0.48
0.48
0.47
0.45
0.47
0.46
0.50
0.55
0.53
0.50
0.11
1.28%
0.30%
—
11.38
EPS growth%
0.40
0.40
0.40
3.13
4.17
5.21
2.91
1.57
1.69
4.05
24.44
2.91
2.30
56
0.17
Bookvalue per sh£
0.69
0.82
0.92
1.01
1.12
1.22
1.39
1.61
1.78
1.78
0.53
9.70%
11.63%
—
0.25
FCF per share£
0.31
0.31
0.36
0.35
0.39
0.43
0.46
0.50
0.57
0.62
0.29
9.93%
8.71%
—
0.37
Dividend per sh£
0.23
0.24
0.25
0.22
0.22
0.21
0.20
0.21
0.20
0.22
0.66
0.48%
(0.16%)
—
6.86
Div yield (avg)%
29.55
27.26
29.28
29.65
29.20
30.32
27.57
28.57
29.42
32.35
19.67
29.42
29.35
27
29.48
Payout ratio%
24.68
25.10
24.12
23.54
23.97
25.98
27.68
26.58
26.31
24.17
10.67
26.31
24.89
70
717.3
Shares (diluted)M
764.6
729.3
739.7
814.4
878.0
811.0
728.4
691.1
627.2
613.9
704.6
(6.90%)
(1.64%)
62
15.77
Buyback yield%
3.13
1.61
1.67
3.32
6.29
4.66
7.06
8.19
7.83
8.76
24.73
7.83
5.48
56
1.552
D/E ratiox
0.170
0.177
0.164
0.167
0.158
0.152
0.156
0.144
0.130
0.118
1.636
0.144
0.157
67
495.1
Enterprise value£M
313.1
328.1
321.0
378.3
399.9
443.7
531.1
536.9
552.7
648.7
587.2
10.16%
9.13%
87
285.6
LT debt£M
574.3
610.3
665.6
606.4
654.3
629.9
670.0
685.2
674.6
712.5
346.5
1.72%
1.43%
23
Revenue
£555.6M
3.09%
1.00×
Cost of revenue
£284.5M
3.03%
0.99×
Operating expenses
£111.7M
3.32%
1.02×
Goodwill & intangibles
17.66%
Cash and investments
15.06%