244.7
RevenueE£M
151.6
159.2
171.4
187.0
199.9
213.3
230.0
247.2
269.8
269.0
277.6
7.61%
7.48%
60
28.55
Revenue growth%
7.84
5.68
4.41
5.17
2.85
1.81
0.40
0.40
0.40
17.70
19.43
0.40
3.63
28
19.21
Gross margin%
0.40
0.86
3.01
4.57
5.98
7.71
10.32
11.45
10.57
29.39
23.59
10.32
5.27
36
19.80
Operating margin%
18.98
21.47
20.86
19.20
17.73
15.61
16.95
17.73
14.95
24.54
24.45
16.95
17.73
47
3.06
Net margin%
13.40
14.12
11.73
11.69
13.45
11.38
9.60
7.40
9.12
15.06
5.08
9.60
11.59
24
7.483
P/E ratio (avg)x
18.39
17.76
17.74
15.39
16.68
17.87
18.67
19.11
18.86
6.913
35.10
18.67
18.13
75
23.73
EV/EBITx
14.20
13.26
14.37
14.39
16.07
16.94
15.95
15.56
15.60
22.30
14.52
15.95
15.56
6
4.75
FCF yield (avg)%
10.33
12.87
12.13
11.27
10.13
11.41
8.81
9.39
8.13
29.45
2.06
9.39
10.23
48
14.66
FCF margin%
17.51
16.43
15.16
15.30
14.78
14.59
16.38
15.09
12.27
22.65
15.99
14.78
15.23
87
1.039
FCF / Net incomex
0.201
0.216
0.211
0.204
0.216
0.234
0.255
0.255
0.259
0.825
0.230
0.255
0.216
58
28.78
ROIC%
22.22
23.47
22.84
20.40
18.19
20.74
22.46
23.13
20.76
13.27
24.73
20.76
22.34
60
16.67
Return on equity%
27.10
27.18
27.34
26.51
27.79
27.88
25.26
26.64
26.62
25.20
22.51
26.64
27.14
63
11.17
Return on assets%
26.86
24.20
24.04
25.41
27.57
28.58
26.99
29.01
30.01
20.21
15.43
28.58
26.93
73
55.21
EPSE£
61.97
58.75
58.69
53.50
55.84
54.96
51.59
49.42
48.01
57.38
67.70
(2.14%)
(1.81%)
—
16.43
EPS growth%
15.35
14.98
13.32
11.09
13.92
15.99
16.18
19.16
19.88
10.26
7.57
16.18
15.16
33
54.98
Bookvalue per shE£
69.75
77.12
88.72
98.12
111.67
130.83
154.29
174.64
197.73
54.38
12.81
15.04%
13.65%
—
26.52
FCF per shareE£
41.56
40.97
49.03
51.90
50.82
55.95
64.41
61.92
71.62
60.04
37.70
6.65%
7.07%
—
11.15
Dividend per shE£
16.75
16.33
16.32
16.30
14.61
12.32
11.81
12.59
12.03
38.61
57.32
(5.88%)
(3.46%)
—
8.12
Div yield (avg)%
18.41
19.83
16.91
14.34
13.77
14.86
14.03
11.57
11.94
16.30
8.76
13.77
14.60
91
26.13
Payout ratio%
13.42
14.74
15.10
17.02
16.18
15.96
15.67
14.98
15.01
19.81
24.19
15.67
15.05
67
5.260
Shares (diluted)M
4.027
3.790
4.129
3.939
4.226
3.775
3.454
3.251
3.276
5.093
5.250
(3.62%)
(1.94%)
40
24.42
Buyback yield%
3.38
0.42
0.40
0.40
3.06
5.10
4.76
7.40
10.08
5.35
19.80
5.10
3.22
15
0.513
D/E ratiox
0.505
0.487
0.460
0.444
0.396
0.423
0.457
0.417
0.446
1.763
1.588
0.423
0.452
9
132.8
Enterprise valueE£M
69.44
66.86
71.01
60.98
63.00
63.73
62.11
55.56
50.26
213.9
291.8
(3.79%)
(2.93%)
69
130.4
LT debtE£M
238.4
235.3
244.3
280.0
299.9
280.7
318.1
332.8
304.5
175.3
98.60
1.69%
3.56%
87
Revenue
E£269.8M
7.48%
1.00×
Cost of revenue
E£135.9M
7.10%
0.97×
Operating expenses
E£47.43M
8.30%
1.08×
Cash and investments
12.68%