22.27
RevenueE£M
437.7
450.3
462.2
475.5
480.6
498.8
507.9
534.8
543.2
552.9
23.22
2.84%
2.85%
75
29.75
Revenue growth%
20.15
20.59
21.57
20.66
19.51
22.48
20.09
19.46
19.91
19.84
28.90
19.91
20.12
41
4.74
Gross margin%
24.20
26.82
27.76
30.00
30.96
32.34
29.83
30.86
31.88
30.13
11.32
30.86
30.06
47
4.08
Operating margin%
11.10
11.16
12.31
10.74
11.12
13.71
12.50
11.92
14.84
14.64
13.06
13.71
12.11
80
25.47
Net margin%
17.29
14.44
15.69
17.70
15.69
13.41
15.69
17.43
14.98
13.98
2.46
14.98
15.69
21
33.88
P/E ratio (avg)x
31.76
28.72
32.55
34.33
38.75
38.77
35.04
31.89
30.12
32.97
22.15
32.97
32.76
95
32.23
EV/EBITx
7.520
8.471
8.494
8.837
8.671
8.445
8.907
9.313
10.50
12.00
17.35
9.313
8.754
52
9.37
FCF yield (avg)%
16.47
13.77
16.15
15.65
16.15
14.56
17.07
16.78
17.31
19.08
11.67
17.07
16.31
61
7.68
FCF margin%
35.98
35.11
33.91
34.32
33.71
32.04
30.39
31.41
29.43
31.40
28.23
31.40
32.87
30
0.964
FCF / Net incomex
0.701
0.745
0.745
0.690
0.772
0.724
0.724
0.793
0.734
0.712
1.606
0.724
0.729
80
25.41
ROIC%
19.32
19.93
16.96
19.57
22.22
19.73
19.55
22.44
23.43
20.87
18.77
20.87
19.83
47
11.54
Return on equity%
18.45
17.02
19.01
17.61
14.72
12.69
12.22
14.93
13.86
11.92
7.36
12.69
14.83
80
4.17
Return on assets%
19.50
19.91
17.10
18.59
17.39
18.62
19.80
18.33
16.12
15.69
17.14
18.33
18.46
59
0.23
EPSE£
0.55
0.64
0.77
0.84
0.85
0.97
0.96
1.14
1.16
1.22
0.23
7.32%
9.56%
—
9.72
EPS growth%
30.01
28.74
28.81
28.66
26.37
29.33
29.14
27.92
28.14
29.73
6.56
29.14
28.77
35
0.30
Bookvalue per shE£
0.30
0.34
0.33
0.32
0.38
0.37
0.40
0.39
0.44
0.47
0.10
4.45%
5.90%
—
0.10
FCF per shareE£
0.32
0.35
0.36
0.41
0.38
0.42
0.48
0.56
0.62
0.61
0.33
9.76%
6.71%
—
0.10
Dividend per shE£
0.28
0.28
0.30
0.28
0.28
0.28
0.27
0.28
0.28
0.27
0.15
(0.52%)
(0.35%)
—
15.07
Div yield (avg)%
13.75
16.55
18.78
15.88
18.64
20.22
22.45
20.82
23.26
21.38
21.47
21.38
19.50
17
12.35
Payout ratio%
23.40
23.39
23.47
23.15
22.52
23.73
26.47
27.07
29.85
29.43
8.30
27.07
23.60
16
1.173
Shares (diluted)B
1.156
1.011
0.933
0.887
0.848
0.792
0.683
0.638
0.617
0.597
1.173
(6.77%)
(6.88%)
35
21.48
Buyback yield%
24.53
24.30
22.53
19.76
19.09
16.35
17.91
15.55
18.50
17.56
14.11
17.56
18.79
86
0.802
D/E ratiox
0.461
0.523
0.508
0.480
0.532
0.522
0.534
0.589
0.543
0.523
0.253
0.534
0.523
43
0.116
Enterprise valueE£B
0.751
0.898
1.081
1.140
1.112
1.162
1.185
1.320
1.492
1.777
0.247
9.83%
9.05%
53
58.36
LT debtE£M
683.2
658.8
601.9
648.2
730.5
749.4
747.0
796.9
805.8
749.2
375.8
0.51%
1.41%
78
Revenue
E£552.9M
2.85%
1.00×
Cost of revenue
E£387.0M
2.85%
1.00×
Operating expenses
E£92.75M
3.39%
1.05×
Cash and investments
22.11%
Goodwill & intangibles
13.86%
Spread over hurdle
62.95%