45.76
Revenue£M
708.3
727.8
723.5
743.0
747.7
753.4
757.7
754.4
748.4
763.1
50.44
0.41%
1.07%
71
27.22
Revenue growth%
8.81
10.09
12.33
9.99
8.71
8.98
9.11
6.63
4.62
5.07
23.37
6.63
8.90
10
11.09
Gross margin%
27.11
26.17
26.97
26.75
25.48
28.38
29.76
27.49
24.92
27.48
9.65
27.49
27.04
30
20.33
Operating margin%
26.56
26.63
25.85
28.67
26.39
28.17
28.68
29.26
26.61
29.52
13.78
28.68
27.40
35
29.26
Net margin%
13.84
12.58
13.48
11.73
10.87
9.33
10.73
9.83
8.36
8.28
17.76
9.33
10.80
60
27.70
P/E ratio (avg)x
14.01
13.28
13.35
12.60
13.06
14.13
15.96
14.50
14.33
16.30
21.38
14.50
14.07
46
16.10
EV/EBITx
15.96
17.17
16.36
16.27
15.11
14.58
15.07
13.97
14.20
14.39
35.20
14.39
15.09
87
23.71
FCF yield (avg)%
25.71
23.20
20.96
19.31
16.99
16.95
16.39
14.02
11.26
10.75
29.90
14.02
16.97
52
12.81
FCF margin%
8.66
11.23
11.46
10.56
13.00
12.10
10.08
9.49
6.64
5.01
26.06
9.49
10.32
44
1.757
FCF / Net incomex
1.829
2.012
2.087
2.054
2.281
2.752
2.819
2.746
3.164
3.167
0.774
2.819
2.513
54
24.54
ROIC%
16.12
13.97
14.37
15.95
15.21
13.37
14.15
12.59
13.17
15.86
22.98
13.37
14.26
93
21.67
Return on equity%
19.10
20.96
22.83
21.09
21.49
20.97
20.28
18.82
17.13
17.48
3.11
18.82
20.62
49
7.73
Return on assets%
7.06
6.00
7.50
7.56
5.65
5.75
3.47
3.69
1.43
1.00
7.33
3.47
5.70
61
0.53
EPS£
0.27
0.24
0.26
0.26
0.28
0.28
0.27
0.27
0.28
0.25
0.57
(2.32%)
(1.80%)
—
10.33
EPS growth%
23.23
23.99
25.03
25.86
28.13
27.49
28.81
30.88
29.74
31.86
4.12
29.74
27.81
39
0.28
Bookvalue per sh£
0.21
0.22
0.24
0.23
0.25
0.26
0.27
0.30
0.30
0.27
1.01
2.26%
3.18%
—
0.34
FCF per share£
1.29
1.36
1.32
1.33
1.49
1.72
1.68
1.76
2.01
1.96
1.06
5.64%
5.37%
—
0.19
Dividend per sh£
0.60
0.58
0.53
0.54
0.49
0.48
0.49
0.44
0.42
0.40
1.24
(3.76%)
(3.93%)
—
7.69
Div yield (avg)%
15.73
13.20
11.62
10.89
9.85
10.96
8.37
6.11
6.04
3.93
20.25
6.11
10.37
53
22.75
Payout ratio%
15.83
14.61
16.95
19.15
18.57
20.82
18.58
21.04
21.57
21.16
26.49
21.04
18.87
81
466.3
Shares (diluted)M
613.3
604.0
595.9
638.4
604.6
697.8
699.1
750.0
824.2
757.0
450.3
4.60%
3.11%
62
25.97
Buyback yield%
4.50
2.31
5.25
5.79
7.21
8.49
8.52
9.80
8.20
8.96
10.91
8.52
7.71
15
0.551
D/E ratiox
0.478
0.530
0.578
0.598
0.692
0.778
0.781
0.911
0.929
0.966
0.353
0.911
0.735
53
491.7
Enterprise value£M
229.5
217.5
228.0
228.1
261.7
246.0
260.3
274.8
293.5
287.9
152.5
1.92%
2.41%
35
538.5
LT debt£M
303.6
278.9
303.2
341.6
366.2
415.0
407.4
391.4
384.3
364.3
591.4
(0.10%)
1.25%
71
Revenue
£763.1M
1.07%
1.00×
Cost of revenue
£429.5M
1.06%
1.00×
Operating expenses
£134.0M
1.22%
1.01×
Spread over hurdle
14.87%