Capital Intensity
Score how much of a company is physical plant, inventory, and equipment, whether that base is being maintained, and whether the shares have tangible backing.
Sage Group PLC
Physical assets are 3.9% of total assets, a light footprint. Capex is 0.46x depreciation while free cash flow yield is positive, which can mean an aging base that is still throwing off cash. ROIC is 22.4%, above an 8% cost-of-capital hurdle.
Technology and communication names are often asset-light, with fixed-asset turnover above 5x. This name is at 17.45x.
Physical asset ratio
3.9%Physical asset ratio · 2025-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 144.00MpropertyPlantAndEquipmentNetInventoryGBX 0.00Not reported, treated as 0Total assetsGBX 3.71BtotalAssetsInventory was not reported and is treated as zero.Result 3.9%
Net PP&E plus inventory, divided by total assets. Above 50% is a heavy footprint.
Fixed asset turnover
17.45xFixed asset turnover · 2025-09-30Revenue / net PP&ERevenueGBX 2.51BtotalRevenueNet PP&EGBX 144.00MpropertyPlantAndEquipmentNetResult 17.45x
Revenue per dollar of the physical asset base.
Capex / D&A
0.46xCapex / D&A · 2025-09-30Capital expenditures / depreciation and amortizationCapexGBX 41.00McapitalExpendituresD&AGBX 90.00MdepreciationAndAmortizationResult 0.46x
Above 1.0x means the physical base is being replaced or expanded.
Tangible book / share
-GBX 1.72Tangible book / share · 2025-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.71BtotalAssetsGoodwillGBX 2.21BgoodWillIntangiblesGBX 212.00MintangibleAssetsLiabilitiesGBX 2.99BtotalLiabTangible book-GBX 1.71BShares993,000,000commonStockSharesOutstandingResult -GBX 1.72
Assets minus goodwill, intangibles, and liabilities, per share.
Price / tangible book
—Price / tangible bookPrice / tangible book per sharePriceGBX 1.19KLatest quoteTangible book / share-GBX 1.722025-09-30Tangible book per share is not positive, so the multiple is left blank.Result —
Price GBX 1.19K.
Fixed-charge coverage
7.97xFixed-charge coverage · 2025-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 631.00MebitdaCapexGBX 41.00McapitalExpendituresInterestGBX 57.00MinterestExpenseShort-term debtGBX 17.00MshortTermDebtEBITDA − capexGBX 590.00MPrincipal due is short-term debt.Result 7.97x
EBITDA minus capex, divided by interest plus short-term debt.
FCF yield
4.8%Free cash flow yield · 2025-09-30Latest free cash flow / current market capFree cash flowGBX 498.00MfreeCashFlowMarket capGBX 10.44BMarketCapitalizationResult 4.8%
Latest free cash flow divided by current market cap (GBX 10.44B).
ROIC
22.4%ROIC · 2025-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 560.00MoperatingIncomeTax expenseGBX 115.00MincomeTaxExpensePretax incomeGBX 484.00MincomeBeforeTaxTax rate23.8%EquityGBX 720.00MtotalStockholderEquityDebtGBX 1.58BshortLongTermDebtTotalCashGBX 390.00McashInvested capitalGBX 1.91BResult 22.4%
After-tax operating income over equity plus debt minus cash.
Operating income / net PP&E is 3.89x.
Footprint and return
Turnover and reinvestment
| Year | Physical | FAT | Capex/D&A | TBV/sh | Coverage | FCF | ROIC | EBIT/PP&E |
|---|---|---|---|---|---|---|---|---|
| 2018 | 3.9%Physical asset ratio · 2018-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 129.00MpropertyPlantEquipmentInventoryGBX 1.00MinventoryTotal assetsGBX 3.32BtotalAssetsResult 3.9% | 14.31xFixed asset turnover · 2018-09-30Revenue / net PP&ERevenueGBX 1.85BtotalRevenueNet PP&EGBX 129.00MpropertyPlantEquipmentResult 14.31x | 0.29xCapex / D&A · 2018-09-30Capital expenditures / depreciation and amortizationCapexGBX 20.00McapitalExpendituresD&AGBX 68.00MdepreciationAndAmortizationResult 0.29x | -GBX 0.86Tangible book / share · 2018-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.32BtotalAssetsGoodwillGBX 2.01BgoodWillIntangiblesGBX 260.00MintangibleAssetsLiabilitiesGBX 1.99BtotalLiabTangible book-GBX 941.00MShares1,089,000,000commonStockSharesOutstandingResult -GBX 0.86 | 0.78xFixed-charge coverage · 2018-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 526.00MebitdaCapexGBX 20.00McapitalExpendituresInterestGBX 33.00MinterestExpenseShort-term debtGBX 612.00MshortTermDebtEBITDA − capexGBX 506.00MPrincipal due is short-term debt.Result 0.78x | GBX 373.00MFree cash flow · 2018-09-30Reported free cash flowOperating cash flowGBX 393.00MtotalCashFromOperatingActivitiesCapexGBX 20.00McapitalExpendituresFree cash flowGBX 373.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 373.00M | 17.2%ROIC · 2018-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 458.00MoperatingIncomeTax expenseGBX 103.00MincomeTaxExpensePretax incomeGBX 398.00MincomeBeforeTaxTax rate25.9%EquityGBX 1.33BtotalStockholderEquityDebtGBX 921.00MshortLongTermDebtTotalCashGBX 272.00McashInvested capitalGBX 1.98BResult 17.2% | 3.55xEBIT / PP&E · 2018-09-30Operating income / net PP&EOperating incomeGBX 458.00MoperatingIncomeNet PP&EGBX 129.00MpropertyPlantEquipmentResult 3.55x |
| 2019 | 3.5%Physical asset ratio · 2019-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 117.00MpropertyPlantEquipmentInventoryGBX 0.00Not reported, treated as 0Total assetsGBX 3.35BtotalAssetsInventory was not reported and is treated as zero.Result 3.5% | 16.55xFixed asset turnover · 2019-09-30Revenue / net PP&ERevenueGBX 1.94BtotalRevenueNet PP&EGBX 117.00MpropertyPlantEquipmentResult 16.55x | 0.33xCapex / D&A · 2019-09-30Capital expenditures / depreciation and amortizationCapexGBX 27.00McapitalExpendituresD&AGBX 81.00MdepreciationAndAmortizationResult 0.33x | -GBX 0.75Tangible book / share · 2019-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.35BtotalAssetsGoodwillGBX 2.08BgoodWillIntangiblesGBX 245.00MintangibleAssetsLiabilitiesGBX 1.85BtotalLiabTangible book-GBX 824.00MShares1,095,000,000commonStockSharesOutstandingResult -GBX 0.75 | 0.87xFixed-charge coverage · 2019-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 498.00MebitdaCapexGBX 27.00McapitalExpendituresInterestGBX 29.00MinterestExpenseShort-term debtGBX 515.00MshortTermDebtEBITDA − capexGBX 471.00MPrincipal due is short-term debt.Result 0.87x | GBX 445.00MFree cash flow · 2019-09-30Reported free cash flowOperating cash flowGBX 472.00MtotalCashFromOperatingActivitiesCapexGBX 27.00McapitalExpendituresFree cash flowGBX 445.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 445.00M | 16.2%ROIC · 2019-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 417.00MoperatingIncomeTax expenseGBX 95.00MincomeTaxExpensePretax incomeGBX 361.00MincomeBeforeTaxTax rate26.3%EquityGBX 1.50BtotalStockholderEquityDebtGBX 765.00MshortLongTermDebtTotalCashGBX 371.00McashInvested capitalGBX 1.90BResult 16.2% | 3.56xEBIT / PP&E · 2019-09-30Operating income / net PP&EOperating incomeGBX 417.00MoperatingIncomeNet PP&EGBX 117.00MpropertyPlantEquipmentResult 3.56x |
| 2020 | 5.6%Physical asset ratio · 2020-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 173.00MpropertyPlantEquipmentInventoryGBX 34.00MinventoryTotal assetsGBX 3.72BtotalAssetsResult 5.6% | 11.00xFixed asset turnover · 2020-09-30Revenue / net PP&ERevenueGBX 1.90BtotalRevenueNet PP&EGBX 173.00MpropertyPlantEquipmentResult 11.00x | 0.32xCapex / D&A · 2020-09-30Capital expenditures / depreciation and amortizationCapexGBX 40.00McapitalExpendituresD&AGBX 124.00MdepreciationAndAmortizationResult 0.32x | -GBX 2.26Tangible book / share · 2020-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.72BtotalAssetsGoodwillGBX 1.96BgoodWillIntangiblesGBX 2.17BintangibleAssetsLiabilitiesGBX 2.06BtotalLiabTangible book-GBX 2.48BShares1,100,000,000commonStockSharesOutstandingResult -GBX 2.26 | 9.63xFixed-charge coverage · 2020-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 502.00MebitdaCapexGBX 40.00McapitalExpendituresInterestGBX 28.00MinterestExpenseShort-term debtGBX 20.00MshortTermDebtEBITDA − capexGBX 462.00MPrincipal due is short-term debt.Result 9.63x | GBX 366.00MFree cash flow · 2020-09-30Reported free cash flowOperating cash flowGBX 406.00MtotalCashFromOperatingActivitiesCapexGBX 40.00McapitalExpendituresFree cash flowGBX 366.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 366.00M | 17.3%ROIC · 2020-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 378.00MoperatingIncomeTax expenseGBX 63.00MincomeTaxExpensePretax incomeGBX 373.00MincomeBeforeTaxTax rate16.9%EquityGBX 1.65BtotalStockholderEquityDebtGBX 990.00MshortLongTermDebtTotalCashGBX 831.00McashInvested capitalGBX 1.81BResult 17.3% | 2.18xEBIT / PP&E · 2020-09-30Operating income / net PP&EOperating incomeGBX 378.00MoperatingIncomeNet PP&EGBX 173.00MpropertyPlantEquipmentResult 2.18x |
| 2021 | 6.0%Physical asset ratio · 2021-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 164.00MpropertyPlantEquipmentInventoryGBX 36.00MinventoryTotal assetsGBX 3.33BtotalAssetsResult 6.0% | 11.26xFixed asset turnover · 2021-09-30Revenue / net PP&ERevenueGBX 1.85BtotalRevenueNet PP&EGBX 164.00MpropertyPlantEquipmentResult 11.26x | 0.64xCapex / D&A · 2021-09-30Capital expenditures / depreciation and amortizationCapexGBX 56.00McapitalExpendituresD&AGBX 87.00MdepreciationAndAmortizationResult 0.64x | -GBX 2.60Tangible book / share · 2021-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.33BtotalAssetsGoodwillGBX 1.88BgoodWillIntangiblesGBX 2.07BintangibleAssetsLiabilitiesGBX 2.22BtotalLiabTangible book-GBX 2.83BShares1,090,000,000commonStockSharesOutstandingResult -GBX 2.60 | 5.47xFixed-charge coverage · 2021-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 461.00MebitdaCapexGBX 56.00McapitalExpendituresInterestGBX 27.00MinterestExpenseShort-term debtGBX 47.00MshortLongTermDebtEBITDA − capexGBX 405.00MPrincipal due is the current portion of debt.Result 5.47x | GBX 320.00MFree cash flow · 2021-09-30Reported free cash flowOperating cash flowGBX 376.00MtotalCashFromOperatingActivitiesCapexGBX 56.00McapitalExpendituresFree cash flowGBX 320.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 320.00M | 19.6%ROIC · 2021-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 327.00MoperatingIncomeTax expenseGBX 62.00MincomeTaxExpensePretax incomeGBX 347.00MincomeBeforeTaxTax rate17.9%EquityGBX 1.11BtotalStockholderEquityDebtGBX 814.00MshortLongTermDebtTotalCashGBX 553.00McashInvested capitalGBX 1.37BResult 19.6% | 1.99xEBIT / PP&E · 2021-09-30Operating income / net PP&EOperating incomeGBX 327.00MoperatingIncomeNet PP&EGBX 164.00MpropertyPlantEquipmentResult 1.99x |
| 2022 | -3.3%Physical asset ratio · 2022-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 152.00MpropertyPlantEquipmentInventory-GBX 282.00MinventoryTotal assetsGBX 3.90BtotalAssetsResult -3.3% | 12.82xFixed asset turnover · 2022-09-30Revenue / net PP&ERevenueGBX 1.95BtotalRevenueNet PP&EGBX 152.00MpropertyPlantEquipmentResult 12.82x | 0.54xCapex / D&A · 2022-09-30Capital expenditures / depreciation and amortizationCapexGBX 52.00McapitalExpendituresD&AGBX 97.00MdepreciationAndAmortizationResult 0.54x | -GBX 1.27Tangible book / share · 2022-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.90BtotalAssetsGoodwillGBX 2.39BgoodWillIntangiblesGBX 320.00MintangibleAssetsLiabilitiesGBX 2.50BtotalLiabTangible book-GBX 1.31BShares1,032,000,000commonStockSharesOutstandingResult -GBX 1.27 | 2.15xFixed-charge coverage · 2022-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 465.00MebitdaCapexGBX 52.00McapitalExpendituresInterestGBX 31.00MinterestExpenseShort-term debtGBX 161.00MshortLongTermDebtEBITDA − capexGBX 413.00MPrincipal due is the current portion of debt.Result 2.15x | GBX 233.00MFree cash flow · 2022-09-30Reported free cash flowOperating cash flowGBX 285.00MtotalCashFromOperatingActivitiesCapexGBX 52.00McapitalExpendituresFree cash flowGBX 233.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 233.00M | 12.1%ROIC · 2022-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 335.00MoperatingIncomeTax expenseGBX 77.00MincomeTaxExpensePretax incomeGBX 337.00MincomeBeforeTaxTax rate22.8%EquityGBX 1.40BtotalStockholderEquityDebtGBX 1.22BshortLongTermDebtTotalCashGBX 489.00McashInvested capitalGBX 2.13BResult 12.1% | 2.20xEBIT / PP&E · 2022-09-30Operating income / net PP&EOperating incomeGBX 335.00MoperatingIncomeNet PP&EGBX 152.00MpropertyPlantEquipmentResult 2.20x |
| 2023 | 1.3%Physical asset ratio · 2023-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 104.00MpropertyPlantAndEquipmentNetInventory-GBX 54.00MinventoryTotal assetsGBX 3.94BtotalAssetsResult 1.3% | 21.00xFixed asset turnover · 2023-09-30Revenue / net PP&ERevenueGBX 2.18BtotalRevenueNet PP&EGBX 104.00MpropertyPlantAndEquipmentNetResult 21.00x | 0.20xCapex / D&A · 2023-09-30Capital expenditures / depreciation and amortizationCapexGBX 22.00McapitalExpendituresD&AGBX 108.00MdepreciationAndAmortizationResult 0.20x | -GBX 1.07Tangible book / share · 2023-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.94BtotalAssetsGoodwillGBX 2.25BgoodWillIntangiblesGBX 274.00MintangibleAssetsLiabilitiesGBX 2.53BtotalLiabTangible book-GBX 1.11BShares1,036,000,000commonStockSharesOutstandingResult -GBX 1.07 | 7.10xFixed-charge coverage · 2023-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 434.00MebitdaCapexGBX 22.00McapitalExpendituresInterestGBX 44.00MinterestExpenseShort-term debtGBX 14.00MshortTermDebtEBITDA − capexGBX 412.00MPrincipal due is short-term debt.Result 7.10x | GBX 365.00MFree cash flow · 2023-09-30Reported free cash flowOperating cash flowGBX 387.00MtotalCashFromOperatingActivitiesCapexGBX 22.00McapitalExpendituresFree cash flowGBX 365.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 365.00M | 12.0%ROIC · 2023-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 315.00MoperatingIncomeTax expenseGBX 71.00MincomeTaxExpensePretax incomeGBX 282.00MincomeBeforeTaxTax rate25.2%EquityGBX 1.41BtotalStockholderEquityDebtGBX 1.26BshortLongTermDebtTotalCashGBX 696.00McashInvested capitalGBX 1.97BResult 12.0% | 3.03xEBIT / PP&E · 2023-09-30Operating income / net PP&EOperating incomeGBX 315.00MoperatingIncomeNet PP&EGBX 104.00MpropertyPlantAndEquipmentNetResult 3.03x |
| 2024 | -6.2%Physical asset ratio · 2024-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 108.00MpropertyPlantAndEquipmentNetInventory-GBX 335.00MinventoryTotal assetsGBX 3.64BtotalAssetsResult -6.2% | 21.59xFixed asset turnover · 2024-09-30Revenue / net PP&ERevenueGBX 2.33BtotalRevenueNet PP&EGBX 108.00MpropertyPlantAndEquipmentNetResult 21.59x | 0.39xCapex / D&A · 2024-09-30Capital expenditures / depreciation and amortizationCapexGBX 37.00McapitalExpendituresD&AGBX 96.00MdepreciationAndAmortizationResult 0.39x | -GBX 1.23Tangible book / share · 2024-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.64BtotalAssetsGoodwillGBX 2.13BgoodWillIntangiblesGBX 219.00MintangibleAssetsLiabilitiesGBX 2.55BtotalLiabTangible book-GBX 1.26BShares1,025,000,000commonStockSharesOutstandingResult -GBX 1.23 | 9.10xFixed-charge coverage · 2024-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 565.00MebitdaCapexGBX 37.00McapitalExpendituresInterestGBX 43.00MinterestExpenseShort-term debtGBX 15.00MshortTermDebtEBITDA − capexGBX 528.00MPrincipal due is short-term debt.Result 9.10x | GBX 454.00MFree cash flow · 2024-09-30Reported free cash flowOperating cash flowGBX 491.00MtotalCashFromOperatingActivitiesCapexGBX 37.00McapitalExpendituresFree cash flowGBX 454.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 454.00M | 19.9%ROIC · 2024-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 481.00MoperatingIncomeTax expenseGBX 103.00MincomeTaxExpensePretax incomeGBX 426.00MincomeBeforeTaxTax rate24.2%EquityGBX 1.09BtotalStockholderEquityDebtGBX 1.25BshortLongTermDebtTotalCashGBX 508.00McashInvested capitalGBX 1.83BResult 19.9% | 4.45xEBIT / PP&E · 2024-09-30Operating income / net PP&EOperating incomeGBX 481.00MoperatingIncomeNet PP&EGBX 108.00MpropertyPlantAndEquipmentNetResult 4.45x |
| 2025 | 3.9%Physical asset ratio · 2025-09-30(Net PP&E + inventory) / total assetsNet PP&EGBX 144.00MpropertyPlantAndEquipmentNetInventoryGBX 0.00Not reported, treated as 0Total assetsGBX 3.71BtotalAssetsInventory was not reported and is treated as zero.Result 3.9% | 17.45xFixed asset turnover · 2025-09-30Revenue / net PP&ERevenueGBX 2.51BtotalRevenueNet PP&EGBX 144.00MpropertyPlantAndEquipmentNetResult 17.45x | 0.46xCapex / D&A · 2025-09-30Capital expenditures / depreciation and amortizationCapexGBX 41.00McapitalExpendituresD&AGBX 90.00MdepreciationAndAmortizationResult 0.46x | -GBX 1.72Tangible book / share · 2025-09-30(Total assets − goodwill − intangibles − liabilities) / sharesTotal assetsGBX 3.71BtotalAssetsGoodwillGBX 2.21BgoodWillIntangiblesGBX 212.00MintangibleAssetsLiabilitiesGBX 2.99BtotalLiabTangible book-GBX 1.71BShares993,000,000commonStockSharesOutstandingResult -GBX 1.72 | 7.97xFixed-charge coverage · 2025-09-30(EBITDA − capex) / (interest + short-term debt)EBITDAGBX 631.00MebitdaCapexGBX 41.00McapitalExpendituresInterestGBX 57.00MinterestExpenseShort-term debtGBX 17.00MshortTermDebtEBITDA − capexGBX 590.00MPrincipal due is short-term debt.Result 7.97x | GBX 498.00MFree cash flow · 2025-09-30Reported free cash flowOperating cash flowGBX 528.00MtotalCashFromOperatingActivitiesCapexGBX 41.00McapitalExpendituresFree cash flowGBX 498.00MfreeCashFlowFree cash flow is the amount reported on the cash-flow statement.Result GBX 498.00M | 22.4%ROIC · 2025-09-30Operating income × (1 − tax rate) / (equity + debt − cash)Operating incomeGBX 560.00MoperatingIncomeTax expenseGBX 115.00MincomeTaxExpensePretax incomeGBX 484.00MincomeBeforeTaxTax rate23.8%EquityGBX 720.00MtotalStockholderEquityDebtGBX 1.58BshortLongTermDebtTotalCashGBX 390.00McashInvested capitalGBX 1.91BResult 22.4% | 3.89xEBIT / PP&E · 2025-09-30Operating income / net PP&EOperating incomeGBX 560.00MoperatingIncomeNet PP&EGBX 144.00MpropertyPlantAndEquipmentNetResult 3.89x |
- Inventory was missing and treated as zero in the physical asset ratio.
- Receivables are larger than the physical asset base, so a finance or credit book may sit outside the physical ratio and inside the debt used for coverage.
- Principal due is short-term debt, the amount reported as due within a year.
Latest year inputs (2025)
Net PP&E: GBX 144.00M
Inventory: GBX 0.00
Total assets: GBX 3.71B
Goodwill: GBX 2.21B
Intangibles: GBX 212.00M
Liabilities: GBX 2.99B
Tangible book: -GBX 1.71B
Shares: 993,000,000
Revenue: GBX 2.51B
Capex: GBX 41.00M
D&A: GBX 90.00M
EBITDA: GBX 631.00M
Interest: GBX 57.00M
Short-term debt: GBX 17.00M
Free cash flow: GBX 498.00M
Operating income: GBX 560.00M
Invested capital: GBX 1.91B
Tax rate: 23.8%