131.8
RevenueE£M
120.9
125.9
132.9
140.9
149.6
158.0
167.0
175.4
190.1
205.6
146.9
6.57%
5.86%
47
4.73
Revenue growth%
9.12
9.85
8.14
6.29
3.80
5.68
4.47
1.79
4.72
2.82
5.52
4.47
5.20
66
2.21
Gross margin%
10.71
10.53
8.13
8.27
6.47
9.47
10.86
13.39
13.47
11.57
3.13
11.57
10.62
70
13.74
Operating margin%
3.68
3.16
2.91
5.22
5.58
6.42
6.35
3.61
6.48
8.84
18.89
6.42
5.40
26
19.17
Net margin%
18.71
17.89
19.83
22.13
20.33
22.88
22.71
19.77
18.06
19.38
4.01
19.77
19.80
37
30.43
P/E ratio (avg)x
43.27
43.57
43.46
44.21
43.86
47.10
43.36
43.17
41.95
41.22
36.27
43.17
43.41
94
28.30
EV/EBITx
18.11
18.72
21.33
24.31
24.42
23.99
27.56
26.13
27.87
29.98
27.41
27.56
24.37
38
14.82
FCF yield (avg)%
18.68
19.77
17.62
17.92
15.18
15.52
13.65
16.26
14.30
11.42
2.99
14.30
15.89
94
4.26
FCF margin%
15.67
13.92
11.34
13.85
16.07
15.82
18.52
17.59
15.88
18.33
20.91
17.59
15.85
41
0.244
FCF / Net incomex
0.498
0.538
0.544
0.570
0.594
0.559
0.580
0.619
0.649
0.606
0.592
0.606
0.575
90
8.98
ROIC%
23.22
21.71
19.59
20.04
17.89
20.74
20.74
18.76
18.78
16.19
14.62
18.78
19.82
71
13.81
Return on equity%
7.36
8.41
7.41
8.22
10.18
9.32
11.90
13.41
14.62
16.04
12.39
13.41
9.75
23
23.24
Return on assets%
19.78
21.05
18.12
19.91
20.58
18.40
20.94
23.64
24.61
22.87
13.77
22.87
20.76
72
0.02
EPSE£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
6.89%
1.99%
—
14.02
EPS growth%
34.58
37.24
38.04
37.18
36.59
38.44
37.20
36.73
34.74
32.05
8.36
36.73
36.96
14
0.09
Bookvalue per shE£
0.14
0.13
0.13
0.13
0.14
0.16
0.16
0.18
0.17
0.20
0.04
6.75%
5.10%
—
0.03
FCF per shareE£
0.05
0.05
0.05
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.03
3.60%
2.20%
—
0.06
Dividend per shE£
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.03
13.40%
10.38%
—
22.45
Div yield (avg)%
22.24
19.75
21.45
19.68
19.79
19.11
16.47
14.49
13.50
14.84
11.77
14.84
19.39
29
10.69
Payout ratio%
22.50
22.25
21.39
22.75
25.68
28.54
27.93
25.73
23.81
22.11
8.54
25.73
23.28
28
1.558
Shares (diluted)B
1.498
1.696
1.803
1.832
1.824
1.827
1.699
1.712
1.609
1.838
1.547
0.15%
1.98%
31
25.74
Buyback yield%
16.35
14.38
14.54
17.25
15.65
14.69
13.29
14.91
16.66
16.70
22.62
14.91
15.28
14
1.621
D/E ratiox
0.474
0.509
0.485
0.517
0.573
0.551
0.512
0.544
0.519
0.575
1.393
0.544
0.518
6
57.93
Enterprise valueE£M
47.28
56.80
68.11
70.19
70.13
71.32
75.19
84.91
91.59
91.57
104.8
5.48%
8.07%
64
152.1
LT debtE£M
247.6
276.4
286.6
325.4
347.1
404.2
460.6
556.2
593.1
631.5
86.03
12.72%
10.56%
53
Revenue
E£205.6M
5.86%
1.00×
Cost of revenue
E£108.2M
5.97%
1.01×
Operating expenses
E£33.54M
5.75%
0.99×
Goodwill & intangibles
15.51%
Spread over hurdle
(3.81%)