151.8
Revenue£M
655.5
683.0
684.2
692.8
711.4
726.1
731.7
750.8
771.6
780.5
161.1
1.87%
2.17%
33
27.12
Revenue growth%
11.12
11.37
13.37
11.18
10.19
10.69
12.58
13.51
15.01
16.79
3.49
13.51
11.97
60
20.96
Gross margin%
7.83
9.53
6.77
5.67
4.52
2.92
5.19
3.40
5.67
4.47
27.14
4.47
5.43
78
19.38
Operating margin%
25.34
26.55
25.05
27.41
27.92
28.99
27.10
26.30
27.25
28.15
10.81
27.25
27.17
9
25.56
Net margin%
3.58
4.47
6.00
6.36
8.89
11.11
12.02
10.89
11.09
12.31
11.28
11.11
9.89
12
31.65
P/E ratio (avg)x
22.73
24.27
25.11
24.84
26.98
28.28
26.09
24.43
24.58
22.76
24.24
24.58
24.71
36
10.61
EV/EBITx
31.42
34.28
35.54
35.88
35.96
37.19
39.84
35.14
30.46
29.45
29.80
35.14
35.34
48
16.13
FCF yield (avg)%
7.18
8.35
7.75
7.65
7.14
4.71
6.42
8.65
9.41
8.66
14.67
8.65
7.70
11
24.72
FCF margin%
23.98
23.77
24.17
22.97
20.38
22.73
21.66
24.57
21.66
18.69
25.06
21.66
22.85
33
0.900
FCF / Net incomex
1.890
2.168
2.314
2.351
2.283
2.709
2.775
3.131
3.166
3.233
0.459
3.131
2.530
31
12.85
ROIC%
5.42
3.30
2.39
4.61
2.20
3.93
2.33
3.59
0.99
1.65
5.94
2.33
2.85
38
8.45
Return on equity%
4.21
2.42
3.56
5.72
6.38
4.49
2.55
3.41
2.75
3.29
25.51
3.29
3.49
78
10.37
Return on assets%
25.16
27.02
25.76
24.73
24.49
24.89
27.84
27.39
29.28
29.32
22.06
27.84
26.39
45
3.12
EPS£
1.81
1.81
1.70
1.76
1.73
1.90
1.98
2.02
2.10
2.22
3.39
5.10%
2.06%
—
21.03
EPS growth%
8.79
10.96
8.35
7.41
7.29
9.17
9.27
8.47
9.13
9.78
10.11
9.17
8.96
32
4.61
Bookvalue per sh£
5.39
4.80
4.60
4.76
4.25
3.87
3.84
3.97
4.44
4.03
1.69
(1.06%)
(2.18%)
—
2.14
FCF per share£
6.37
7.62
8.75
9.52
11.42
13.65
14.38
16.69
16.60
17.44
5.60
8.84%
11.82%
—
2.14
Dividend per sh£
2.39
2.50
2.76
2.80
2.71
2.86
2.66
2.94
3.29
2.98
2.49
1.97%
2.91%
—
3.62
Div yield (avg)%
24.40
26.09
25.68
25.60
27.65
27.18
29.75
29.88
29.60
29.51
14.99
29.60
27.41
63
17.38
Payout ratio%
4.46
1.84
2.75
5.57
5.42
3.49
6.36
5.66
4.14
6.32
17.18
5.66
4.94
94
163.7
Shares (diluted)M
138.8
143.4
129.0
130.5
113.3
103.3
111.7
107.6
113.6
107.3
169.1
(1.09%)
(2.07%)
12
11.97
Buyback yield%
14.72
15.43
13.28
11.74
12.59
14.69
17.14
19.43
17.49
20.19
11.42
17.49
15.07
25
1.214
D/E ratiox
0.721
0.721
0.758
0.883
0.956
0.904
0.906
1.020
1.158
1.219
0.837
1.020
0.905
36
209.0
Enterprise value£M
560.6
566.5
618.7
645.2
563.9
520.6
555.1
502.2
444.7
402.6
401.6
(6.52%)
(3.64%)
36
0.352
LT debt£B
1.082
1.277
1.253
1.509
1.654
1.815
1.783
1.795
2.001
2.292
0.850
6.74%
7.75%
64
Revenue
£780.5M
2.17%
1.00×
Cost of revenue
£407.7M
1.97%
0.98×
Operating expenses
£134.1M
3.02%
1.09×
Cash and investments
17.97%
Goodwill & intangibles
17.21%