122.5
Revenue£M
534.3
554.1
552.4
556.5
553.7
571.5
566.3
586.9
595.5
595.3
128.0
1.46%
1.31%
50
17.74
Revenue growth%
10.85
8.98
8.47
9.76
7.62
9.24
10.81
8.23
9.59
8.36
3.61
9.24
9.11
22
4.01
Gross margin%
32.57
32.75
30.59
31.67
33.18
36.03
36.06
36.50
34.65
34.76
20.63
36.03
33.91
45
26.95
Operating margin%
11.99
9.64
11.53
12.27
14.65
11.86
12.50
15.26
15.21
17.13
15.92
15.21
12.39
10
3.31
Net margin%
30.90
28.15
26.11
26.52
25.89
28.09
30.91
32.66
31.19
31.38
22.65
31.19
29.52
23
34.47
P/E ratio (avg)x
43.11
49.89
47.35
46.20
47.00
53.25
58.48
58.48
58.04
64.36
27.79
58.48
51.57
93
9.598
EV/EBITx
65.74
76.47
91.73
96.28
111.4
121.3
121.5
129.0
143.1
168.8
22.55
129.0
116.4
20
14.19
FCF yield (avg)%
29.31
31.04
33.68
33.95
35.37
37.13
38.66
39.88
37.06
37.04
25.77
37.13
36.21
71
18.95
FCF margin%
22.98
25.78
24.83
24.57
25.91
28.59
26.29
25.57
25.01
24.10
22.32
25.57
25.29
83
1.617
FCF / Net incomex
2.460
2.224
1.995
2.098
2.259
2.300
2.067
2.155
2.138
2.151
0.353
2.151
2.153
92
19.76
ROIC%
24.84
25.94
26.55
28.47
27.77
27.04
24.87
25.91
28.52
29.71
28.09
27.04
26.79
92
12.01
Return on equity%
28.38
26.55
23.56
24.16
25.36
24.06
26.65
27.12
28.51
26.32
23.87
26.65
26.44
9
14.76
Return on assets%
25.05
23.27
21.57
19.78
21.26
21.29
18.85
17.80
19.98
22.66
28.45
19.98
21.28
84
0.75
EPS£
0.57
0.58
0.68
0.80
0.79
0.77
0.85
0.96
0.93
1.06
0.80
5.98%
7.65%
—
27.85
EPS growth%
28.30
27.50
25.31
24.78
23.39
25.45
27.90
25.06
22.70
21.84
18.17
25.06
25.19
80
0.36
Bookvalue per sh£
0.27
0.27
0.30
0.30
0.34
0.38
0.41
0.41
0.38
0.41
0.61
3.47%
3.79%
—
0.42
FCF per share£
0.19
0.19
0.18
0.16
0.16
0.17
0.17
0.18
0.20
0.21
0.43
6.44%
2.10%
—
0.86
Dividend per sh£
0.44
0.43
0.45
0.44
0.45
0.44
0.44
0.40
0.40
0.38
0.94
(2.96%)
(1.97%)
—
17.42
Div yield (avg)%
23.49
23.49
26.08
23.39
21.57
21.79
19.23
16.42
17.23
18.90
20.95
18.90
21.68
51
23.33
Payout ratio%
10.32
8.86
7.67
7.86
10.69
7.82
10.59
7.66
9.09
7.62
18.26
7.82
8.36
24
212.6
Shares (diluted)M
276.8
308.9
357.3
403.9
411.6
418.9
487.4
481.1
545.7
552.0
216.3
6.04%
6.93%
83
15.50
Buyback yield%
11.85
8.99
10.07
9.93
8.92
7.51
5.02
6.73
4.62
5.68
26.18
5.68
8.21
34
1.684
D/E ratiox
2.075
2.384
2.687
2.876
3.075
2.901
3.047
2.881
2.963
3.134
0.289
2.963
2.891
80
458.8
Enterprise value£M
426.5
476.1
527.7
519.1
581.6
551.3
580.8
640.9
637.7
593.2
222.6
0.40%
2.88%
45
0.332
LT debt£B
0.705
0.770
0.800
0.877
0.864
0.927
1.061
1.076
1.044
1.013
0.471
3.22%
4.26%
70
Revenue
£595.3M
1.31%
1.00×
Cost of revenue
£299.1M
1.42%
1.01×
Operating expenses
£127.5M
1.34%
1.00×
Property and equipment
14.30%