94.53
RevenueE£M
146.0
144.1
142.7
140.7
141.4
142.1
145.1
149.8
147.5
151.5
102.7
1.40%
0.65%
20
27.50
Revenue growth%
12.49
10.30
8.54
6.61
5.77
6.54
7.61
8.43
6.86
4.66
21.17
6.86
7.24
14
7.61
Gross margin%
3.37
4.66
2.21
0.95
0.40
0.40
0.40
3.34
3.58
4.72
10.10
3.34
2.78
34
27.34
Operating margin%
3.66
5.33
8.14
10.36
12.02
11.26
9.73
6.78
6.86
5.54
6.40
6.86
7.50
72
26.03
Net margin%
9.12
7.45
7.22
9.68
9.94
10.22
11.83
8.97
11.06
12.45
7.88
11.06
9.81
33
13.99
P/E ratio (avg)x
13.62
15.14
15.67
15.62
14.80
15.58
16.06
15.38
16.63
16.43
31.64
16.06
15.60
33
8.755
EV/EBITx
16.29
14.47
12.63
12.14
11.78
10.32
9.820
9.552
8.786
9.368
13.69
9.552
11.05
25
11.57
FCF yield (avg)%
5.30
4.16
3.07
3.69
4.11
3.52
3.20
4.35
5.42
5.87
16.50
4.35
4.14
90
17.74
FCF margin%
14.51
13.67
13.32
13.21
15.43
14.64
14.31
12.70
14.62
12.79
28.76
14.31
13.99
31
1.675
FCF / Net incomex
0.712
0.700
0.744
0.760
0.799
0.803
0.808
0.850
0.868
0.751
0.870
0.808
0.780
9
3.29
ROIC%
2.69
4.75
7.71
10.16
10.13
9.12
10.15
8.97
8.22
8.86
28.17
8.97
8.92
12
25.12
Return on equity%
8.94
11.71
12.21
13.50
13.75
15.33
17.99
19.86
20.20
20.37
7.76
19.86
14.54
48
13.24
Return on assets%
9.99
11.95
14.51
14.57
15.51
15.87
14.63
12.18
9.80
10.17
5.27
12.18
13.35
46
0.40
EPSE£
1.25
1.21
1.27
1.14
1.13
1.25
1.41
1.28
1.32
1.31
0.44
3.08%
1.37%
—
22.48
EPS growth%
22.38
23.06
21.62
19.73
22.46
23.38
22.80
24.30
25.70
23.13
10.85
23.38
22.93
21
0.15
Bookvalue per shE£
0.88
0.92
0.94
0.97
1.04
1.10
1.23
1.14
1.06
1.04
0.61
0.06%
2.09%
—
1.00
FCF per shareE£
0.69
0.78
0.84
0.95
0.92
0.96
0.96
0.91
1.01
1.09
0.90
3.49%
5.40%
—
1.08
Dividend per shE£
0.67
0.79
0.91
0.97
1.03
1.05
1.14
1.20
1.38
1.59
0.97
9.04%
9.81%
—
29.75
Div yield (avg)%
5.98
8.41
9.77
8.19
6.42
4.14
5.31
7.94
9.57
10.56
17.56
7.94
8.06
94
25.67
Payout ratio%
12.62
10.02
11.59
11.30
13.38
15.53
16.88
19.82
21.91
20.33
9.00
19.82
14.45
33
101.1
Shares (diluted)M
82.53
75.45
70.32
67.44
60.26
63.50
62.20
68.37
62.47
63.95
97.10
1.20%
(3.45%)
25
28.84
Buyback yield%
2.18
1.23
0.43
0.40
2.57
2.02
3.40
6.12
5.34
6.03
14.83
5.34
2.37
74
0.838
D/E ratiox
1.923
2.242
2.272
2.651
3.104
3.513
4.033
3.838
3.703
3.815
0.698
3.815
3.309
8
111.1
Enterprise valueE£M
149.4
174.2
196.6
202.0
224.7
231.7
281.2
338.2
356.0
356.8
8.410
9.69%
8.98%
62
114.1
LT debtE£M
128.3
122.2
132.3
130.2
140.5
136.9
127.1
131.3
126.6
133.9
50.35
(0.96%)
1.71%
63
Revenue
E£151.5M
0.65%
1.00×
Cost of revenue
E£93.43M
0.34%
0.97×
Operating expenses
E£32.62M
1.28%
1.06×
Goodwill & intangibles
19.08%
Spread over hurdle
(14.57%)