114.8
RevenueE£M
197.1
207.9
217.7
235.9
252.6
272.9
284.2
297.3
319.1
343.7
121.5
6.35%
6.21%
37
19.33
Revenue growth%
1.33
1.98
4.23
1.38
1.96
1.12
0.55
1.34
3.19
5.65
24.78
1.34
1.67
90
19.14
Gross margin%
39.82
39.52
37.98
39.70
37.93
40.19
39.55
38.25
39.10
39.61
17.19
39.55
39.54
92
23.12
Operating margin%
7.43
4.72
3.51
3.15
6.09
6.37
8.56
6.74
6.37
5.30
16.36
6.37
6.23
81
10.75
Net margin%
3.61
3.14
5.62
2.69
2.33
0.40
1.55
3.22
3.03
4.34
27.58
3.03
3.09
54
7.717
P/E ratio (avg)x
16.82
16.25
16.49
14.01
14.28
14.40
12.52
11.15
10.23
10.58
35.70
11.15
14.15
41
28.08
EV/EBITx
10.70
11.23
12.13
13.14
15.57
17.23
18.82
22.27
26.03
29.60
21.74
22.27
16.40
56
14.28
FCF yield (avg)%
15.64
14.11
14.95
13.97
16.29
17.51
15.84
15.64
14.76
16.91
23.85
15.84
15.64
88
21.98
FCF margin%
19.71
20.06
17.72
15.21
15.07
16.59
14.14
11.46
13.55
13.28
25.18
13.55
15.14
47
0.875
FCF / Net incomex
0.341
0.321
0.363
0.343
0.365
0.402
0.393
0.370
0.428
0.400
1.029
0.400
0.367
19
28.49
ROIC%
9.95
7.44
6.56
6.74
5.24
3.56
2.63
4.70
3.17
4.41
9.47
3.56
4.97
43
5.64
Return on equity%
10.78
11.89
10.89
9.28
6.75
3.93
5.78
6.23
6.65
5.69
17.83
5.78
6.70
8
14.08
Return on assets%
17.03
14.09
12.97
14.89
13.81
14.90
15.92
16.15
17.26
18.51
4.16
16.15
15.41
20
0.14
EPSE£
0.30
0.33
0.34
0.36
0.36
0.33
0.32
0.35
0.39
0.45
0.15
4.14%
3.84%
—
16.65
EPS growth%
18.44
17.69
20.48
22.70
24.99
25.94
26.76
26.24
23.77
26.11
7.37
26.11
24.38
5
0.19
Bookvalue per shE£
0.48
0.47
0.46
0.50
0.51
0.52
0.58
0.62
0.62
0.64
0.09
4.56%
3.94%
—
0.30
FCF per shareE£
0.10
0.12
0.11
0.11
0.11
0.11
0.12
0.11
0.11
0.13
0.10
4.04%
3.71%
—
0.05
Dividend per shE£
0.09
0.10
0.09
0.09
0.10
0.10
0.10
0.09
0.10
0.10
0.21
0.25%
1.55%
—
5.21
Div yield (avg)%
6.90
9.56
10.37
7.85
9.36
11.49
12.69
15.68
14.53
15.99
16.84
14.53
10.93
17
25.07
Payout ratio%
28.07
27.81
27.60
26.17
28.62
27.05
26.41
28.50
28.71
28.36
5.11
28.36
27.94
77
0.659
Shares (diluted)B
1.101
1.305
1.379
1.471
1.656
1.800
1.813
2.168
2.520
2.465
0.663
8.28%
9.46%
19
14.78
Buyback yield%
15.67
17.30
19.68
21.85
24.58
27.55
28.09
30.09
29.63
30.65
20.88
29.63
26.06
31
0.773
D/E ratiox
0.247
0.227
0.213
0.213
0.199
0.189
0.183
0.192
0.170
0.166
1.335
0.183
0.196
61
52.97
Enterprise valueE£M
184.9
162.7
176.8
185.3
200.5
177.6
187.6
170.8
168.7
148.2
46.32
(5.87%)
(1.38%)
52
222.9
LT debtE£M
46.41
45.17
43.44
50.41
49.20
53.44
52.18
54.95
59.51
58.48
244.9
3.52%
1.91%
10
Revenue
E£343.7M
6.21%
1.00×
Cost of revenue
E£190.6M
6.62%
1.04×
Operating expenses
E£52.19M
5.02%
0.89×
Cash and investments
15.38%
Spread over hurdle
(7.35%)