3.915
RevenueE£M
11.34
12.11
12.95
14.00
15.16
16.67
17.82
19.42
21.11
22.98
4.204
8.69%
8.13%
64
27.54
Revenue growth%
10.36
9.72
10.79
9.35
11.15
12.66
15.16
16.48
16.25
15.79
9.57
15.79
11.91
8
11.26
Gross margin%
10.01
8.18
8.70
6.68
7.67
7.67
10.57
8.99
8.65
6.28
27.31
8.65
8.41
31
26.78
Operating margin%
15.13
16.40
13.74
12.34
12.49
14.63
17.48
17.88
17.07
15.17
7.13
17.07
15.15
69
22.85
Net margin%
21.06
20.08
22.79
20.44
22.98
25.00
24.77
26.33
28.17
29.23
15.09
26.33
23.88
38
26.11
P/E ratio (avg)x
24.46
25.17
23.05
25.28
23.46
26.06
26.19
27.90
31.18
32.18
35.59
27.90
25.67
69
33.44
EV/EBITx
17.81
17.25
16.08
14.30
15.22
15.96
16.84
18.29
19.33
20.88
31.78
18.29
17.04
82
27.03
FCF yield (avg)%
20.58
22.08
24.48
21.48
18.60
17.65
17.18
15.68
13.23
12.62
4.00
15.68
18.12
31
3.81
FCF margin%
31.30
30.08
33.08
31.84
34.68
36.00
37.98
38.35
39.58
39.90
11.43
38.35
35.34
45
0.576
FCF / Net incomex
0.849
0.891
0.988
1.107
1.134
1.100
1.220
1.391
1.432
1.374
0.486
1.374
1.121
43
7.74
ROIC%
0.40
0.40
1.50
0.40
0.40
0.74
3.37
1.80
2.45
0.87
4.83
1.80
0.81
50
4.17
Return on equity%
9.78
12.64
12.01
11.96
10.41
10.04
9.23
6.32
9.14
11.43
15.61
9.23
10.22
86
12.71
Return on assets%
25.25
27.11
27.41
26.59
25.80
24.16
21.89
22.69
23.74
25.85
6.45
23.74
25.52
45
0.05
EPSE£
0.08
0.08
0.09
0.09
0.08
0.08
0.08
0.10
0.11
0.11
0.05
5.17%
2.41%
—
19.81
EPS growth%
13.56
11.77
9.34
12.04
11.99
13.37
13.00
12.41
12.50
12.37
26.28
12.50
12.39
71
0.02
Bookvalue per shE£
0.09
0.08
0.08
0.07
0.06
0.06
0.05
0.06
0.06
0.06
0.05
(1.17%)
(3.92%)
—
0.14
FCF per shareE£
0.20
0.23
0.25
0.23
0.26
0.28
0.27
0.30
0.34
0.34
0.13
5.21%
5.35%
—
0.11
Dividend per shE£
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.12
1.46%
0.38%
—
27.20
Div yield (avg)%
14.18
12.14
14.44
14.26
16.32
15.97
16.01
13.27
15.37
12.59
2.84
15.37
14.35
91
8.75
Payout ratio%
24.09
23.43
23.97
22.61
20.09
21.92
24.14
24.59
27.34
26.51
24.97
24.59
24.03
28
29.05
Shares (diluted)M
37.73
35.74
39.79
39.36
38.49
37.91
38.34
36.32
40.61
41.60
29.73
1.57%
1.56%
54
23.75
Buyback yield%
12.52
13.68
13.50
13.16
10.22
11.41
11.52
10.60
12.86
11.42
4.87
11.42
12.02
91
1.397
D/E ratiox
1.679
1.798
1.945
2.098
2.380
2.529
2.811
2.868
2.677
3.000
1.709
2.811
2.455
61
14.86
Enterprise valueE£M
18.03
17.21
19.19
18.29
17.14
17.09
15.67
17.81
18.03
20.03
2.917
3.16%
0.30%
10
4.429
LT debtE£M
21.24
20.36
20.78
22.18
22.17
21.32
22.39
21.64
20.97
23.84
15.73
1.46%
2.44%
66
Revenue
E£22.98M
8.13%
1.00×
Cost of revenue
E£15.94M
8.21%
1.01×
Operating expenses
E£4.941M
7.75%
0.96×
Spread over hurdle
(22.08%)