852.7
Revenue£M
625.9
668.0
698.5
724.5
744.1
764.5
801.2
855.0
897.2
930.1
880.4
4.56%
4.64%
25
8.22
Revenue growth%
19.58
17.02
16.90
18.61
20.87
19.72
19.01
20.11
21.04
19.27
8.66
19.72
19.42
65
16.08
Gross margin%
22.44
24.47
23.18
23.50
26.25
27.86
29.36
27.12
29.79
27.91
4.69
27.91
26.69
92
26.84
Operating margin%
3.87
5.80
5.23
2.81
1.06
3.77
3.90
6.45
4.00
6.76
9.29
4.00
3.95
33
19.87
Net margin%
4.09
1.27
0.92
3.38
1.40
0.40
1.31
0.40
2.27
0.82
11.29
0.82
1.29
89
32.80
P/E ratio (avg)x
16.09
16.15
16.73
18.46
21.26
23.71
23.78
24.31
24.40
23.90
21.93
23.90
22.49
83
7.377
EV/EBITx
17.48
17.94
17.31
18.62
17.36
17.72
17.45
16.98
18.04
19.54
26.43
17.72
17.60
22
10.76
FCF yield (avg)%
16.71
14.30
15.20
12.98
13.90
16.34
14.20
15.15
15.64
14.24
26.28
15.15
14.73
55
2.90
FCF margin%
11.14
9.16
9.88
7.03
7.98
9.86
7.45
10.17
9.48
9.15
8.37
9.48
9.32
6
1.167
FCF / Net incomex
0.985
0.901
0.903
0.897
0.852
0.730
0.651
0.586
0.536
0.567
1.341
0.586
0.791
69
10.52
ROIC%
2.36
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.30
12.63
0.40
0.40
72
25.09
Return on equity%
13.67
10.82
8.36
9.82
9.98
12.54
11.08
13.48
11.09
9.54
9.80
11.09
10.95
50
10.39
Return on assets%
15.21
15.73
13.65
15.22
15.44
16.79
14.94
14.92
13.54
15.60
18.10
14.94
15.22
15
1.92
EPS£
1.54
1.66
1.58
1.60
1.37
1.30
1.33
1.40
1.42
1.43
2.10
0.86%
(0.82%)
—
3.13
EPS growth%
9.35
7.66
9.93
8.09
5.33
6.82
6.53
7.02
5.35
4.28
27.64
6.53
6.92
34
3.04
Bookvalue per sh£
2.27
2.27
2.03
1.94
2.03
1.95
1.83
1.72
1.70
1.53
1.47
(5.44%)
(3.47%)
—
2.74
FCF per share£
3.94
3.98
4.11
4.34
4.56
4.37
4.48
4.42
4.21
4.62
2.39
0.28%
2.58%
—
0.80
Dividend per sh£
3.53
3.76
3.71
3.99
4.31
4.07
4.23
3.99
4.26
4.05
2.09
(1.24%)
2.27%
—
25.87
Div yield (avg)%
29.21
31.11
30.32
27.69
26.20
25.22
23.21
22.17
22.92
24.85
7.97
23.21
25.71
9
10.77
Payout ratio%
20.63
18.14
16.60
15.12
14.51
15.08
14.86
16.13
14.34
14.62
13.83
14.86
15.10
19
274.4
Shares (diluted)M
294.6
319.3
327.8
354.7
334.7
341.8
348.8
396.8
445.6
411.2
281.4
4.20%
4.12%
87
26.69
Buyback yield%
23.79
25.43
25.95
23.49
23.80
24.45
22.10
24.42
21.48
23.71
15.80
23.71
23.79
77
0.958
D/E ratiox
2.620
2.601
2.933
3.525
3.652
3.982
4.270
4.809
5.795
6.349
1.042
4.809
3.817
38
1.065
Enterprise value£B
0.578
0.587
0.589
0.688
0.700
0.801
0.795
0.916
1.098
1.088
0.295
9.23%
7.73%
77
0.409
LT debt£B
1.030
1.123
1.193
1.279
1.224
1.366
1.541
1.613
1.758
2.048
0.830
10.85%
7.47%
28
Revenue
£930.1M
4.64%
1.00×
Cost of revenue
£596.3M
4.68%
1.00×
Operating expenses
£123.2M
5.35%
1.07×
Cash and investments
17.48%
Spread over hurdle
(1.17%)