85.57
RevenueE£M
124.6
128.2
129.2
132.1
132.4
134.8
137.1
139.2
139.7
144.0
95.19
1.69%
1.71%
90
18.64
Revenue growth%
4.79
4.98
7.07
4.78
3.21
1.62
2.61
4.87
6.73
5.45
24.49
4.87
4.83
22
27.24
Gross margin%
2.23
3.84
2.66
3.70
1.05
1.49
2.77
5.11
3.51
2.87
19.71
2.87
2.82
85
26.13
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.47
1.50
14.25
0.40
0.40
36
4.03
Net margin%
25.69
27.77
28.28
26.69
27.13
27.97
25.76
26.28
25.81
24.59
14.89
25.81
26.48
20
12.72
P/E ratio (avg)x
41.04
45.52
51.16
49.63
56.34
52.94
49.73
45.48
45.52
48.42
23.74
48.42
49.02
59
12.79
EV/EBITx
28.89
31.18
30.32
34.60
33.41
31.66
30.77
31.91
32.13
36.10
36.81
31.91
31.79
30
12.61
FCF yield (avg)%
14.58
12.96
12.90
11.22
8.62
11.27
8.96
8.35
10.69
10.59
15.84
10.59
10.95
89
23.05
FCF margin%
14.62
15.40
13.74
12.52
14.36
11.74
10.46
12.65
15.52
15.83
13.21
12.65
14.05
30
1.517
FCF / Net incomex
0.169
0.161
0.181
0.202
0.200
0.205
0.222
0.214
0.218
0.238
1.315
0.218
0.204
11
2.52
ROIC%
16.99
16.17
16.80
17.96
20.39
20.29
19.91
17.81
18.96
19.78
27.11
19.78
18.46
81
15.25
Return on equity%
21.45
18.72
17.84
16.12
13.72
13.43
15.15
15.62
15.95
13.43
2.60
15.15
15.78
30
28.48
Return on assets%
16.35
13.59
14.24
16.23
16.24
17.85
15.19
15.17
17.27
15.99
29.24
15.99
16.11
70
3.39
EPSE£
5.04
5.67
5.42
6.03
6.91
7.47
7.00
8.09
9.06
10.41
3.71
8.55%
6.80%
—
3.05
EPS growth%
13.41
14.73
12.46
10.36
9.03
8.34
7.84
9.45
10.94
13.24
12.38
9.45
10.65
86
5.43
Bookvalue per shE£
9.52
9.47
9.71
10.12
10.41
11.76
11.88
12.26
13.19
14.35
3.91
6.64%
5.10%
—
2.51
FCF per shareE£
3.37
3.42
3.58
3.88
4.02
4.18
4.02
3.82
3.61
3.63
3.85
(2.02%)
(0.69%)
—
4.32
Dividend per shE£
11.32
12.72
12.60
14.76
14.84
14.86
15.78
15.19
15.74
15.26
5.64
0.55%
3.96%
—
17.23
Div yield (avg)%
11.82
11.07
11.84
10.28
12.93
12.86
13.81
15.28
14.97
16.60
2.77
14.97
12.90
89
10.42
Payout ratio%
4.36
4.83
6.31
4.30
6.58
4.10
4.06
4.02
4.04
6.82
5.99
4.06
4.33
89
18.30
Shares (diluted)M
10.48
9.511
10.02
8.844
8.439
7.387
6.445
6.157
6.205
5.816
18.19
(7.17%)
(6.79%)
70
3.96
Buyback yield%
7.79
5.28
6.85
5.98
3.43
2.62
0.40
2.52
4.27
5.40
28.15
2.62
4.78
20
0.341
D/E ratiox
1.165
1.067
1.096
1.188
1.144
1.247
1.246
1.240
1.316
1.311
0.601
1.247
1.214
93
136.3
Enterprise valueE£M
98.71
104.1
110.4
100.4
109.2
106.3
110.2
118.7
105.0
111.4
141.0
0.39%
(0.09%)
90
116.6
LT debtE£M
68.54
68.95
77.50
80.61
87.49
91.03
96.33
93.64
92.68
101.6
120.2
3.03%
4.75%
65
Revenue
E£144.0M
1.71%
1.00×
Cost of revenue
E£91.07M
1.62%
0.99×
Operating expenses
E£30.97M
1.89%
1.02×
Cash and investments
19.43%
Goodwill & intangibles
16.69%
Property and equipment
14.70%
Spread over hurdle
(12.06%)