161.7
RevenueE£M
270.2
272.9
273.9
272.9
270.3
267.9
275.3
275.4
275.8
279.9
173.7
0.70%
0.41%
10
24.88
Revenue growth%
22.68
23.18
26.04
24.56
24.84
25.40
22.82
25.18
22.56
21.63
22.57
22.82
23.87
90
19.29
Gross margin%
17.22
18.00
15.51
18.15
16.21
17.35
19.91
18.57
19.83
18.29
17.35
18.57
18.08
41
12.60
Operating margin%
23.24
21.19
20.99
18.15
17.28
16.63
13.84
15.27
18.26
20.80
7.29
16.63
18.20
91
5.98
Net margin%
23.43
23.06
23.81
23.76
24.85
25.59
27.70
29.43
28.84
29.91
25.37
28.84
25.22
35
29.89
P/E ratio (avg)x
18.35
16.79
17.52
16.02
14.94
15.86
14.82
13.03
11.28
10.41
6.287
13.03
15.40
43
30.99
EV/EBITx
6.932
6.995
6.957
7.381
7.548
7.225
7.971
8.393
7.892
8.603
35.32
7.971
7.464
18
9.03
FCF yield (avg)%
17.01
18.34
18.12
16.17
15.55
17.36
20.33
19.08
21.75
21.46
4.68
20.33
18.23
47
6.50
FCF margin%
13.35
16.08
13.75
13.74
11.77
9.41
10.54
7.77
5.41
8.31
3.46
8.31
11.15
62
0.833
FCF / Net incomex
2.033
2.026
2.162
2.133
2.165
2.455
2.660
2.740
2.590
2.663
0.411
2.660
2.310
11
21.33
ROIC%
17.27
19.08
22.07
23.07
25.54
23.27
23.45
21.16
21.39
19.60
22.50
21.39
21.73
22
13.58
Return on equity%
32.17
30.60
29.74
30.15
27.39
24.64
21.87
24.02
22.14
20.13
7.37
22.14
26.01
53
29.70
Return on assets%
12.38
10.61
7.68
7.17
6.20
8.81
7.91
10.32
12.84
12.66
8.45
10.32
9.57
17
0.05
EPSE£
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.63%
5.68%
—
18.82
EPS growth%
19.19
16.42
18.76
16.23
13.84
15.99
15.38
14.12
16.65
17.10
10.77
15.99
16.32
58
0.01
Bookvalue per shE£
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.04
1.31%
1.84%
—
0.02
FCF per shareE£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
9.33%
9.26%
—
0.01
Dividend per shE£
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.06
0.07
0.07
0.01
1.05%
5.41%
—
21.55
Div yield (avg)%
25.20
27.72
30.36
29.22
29.02
27.20
28.88
27.20
29.45
31.55
17.74
28.88
28.95
13
4.26
Payout ratio%
25.97
27.60
28.54
27.37
28.52
26.11
26.31
28.98
26.28
27.39
23.62
26.31
27.38
50
3.825
Shares (diluted)B
4.256
3.882
3.932
4.069
4.469
4.141
4.086
4.442
4.362
4.612
3.858
0.63%
1.75%
86
20.52
Buyback yield%
25.60
26.47
25.62
24.43
25.82
25.26
23.14
24.39
26.12
26.37
10.87
25.26
25.61
69
0.703
D/E ratiox
1.458
1.481
1.399
1.326
1.451
1.550
1.527
1.536
1.445
1.391
0.396
1.527
1.455
79
62.99
Enterprise valueE£M
27.26
23.09
22.81
20.51
19.39
16.97
15.70
15.95
15.15
14.46
41.95
(5.70%)
(7.32%)
83
82.95
LT debtE£M
134.1
132.4
124.3
125.5
122.2
134.2
151.3
153.3
149.5
135.3
163.2
2.06%
(0.47%)
63
Revenue
E£279.9M
0.41%
1.00×
Cost of revenue
E£182.0M
0.58%
1.02×
Operating expenses
E£65.29M
0.33%
0.99×
Property and equipment
17.87%
Spread over hurdle
(13.63%)