38.96
RevenueE£M
104.5
108.8
111.2
114.4
116.3
117.2
117.3
116.7
119.4
121.9
42.29
0.94%
1.91%
57
18.27
Revenue growth%
22.89
23.15
22.98
25.34
22.58
19.83
17.43
18.52
18.91
20.92
13.84
18.91
21.75
73
17.57
Gross margin%
5.54
6.27
5.24
3.72
1.29
0.96
2.10
0.40
0.40
0.40
5.05
0.40
1.69
33
8.98
Operating margin%
6.72
8.81
6.64
7.28
7.98
8.35
11.03
10.01
10.21
8.56
13.91
10.01
8.45
6
15.27
Net margin%
32.34
34.83
32.16
35.03
35.84
36.55
35.88
33.80
33.07
30.76
6.25
33.80
34.32
51
14.27
P/E ratio (avg)x
16.13
14.51
15.51
15.79
16.89
19.15
18.82
21.02
22.66
25.02
17.50
21.02
17.85
51
17.47
EV/EBITx
29.96
32.66
32.92
37.86
38.27
36.95
36.93
38.06
38.96
41.49
28.20
38.06
37.41
34
27.32
FCF yield (avg)%
2.71
2.64
3.04
0.69
0.92
0.40
0.40
0.40
0.40
0.74
16.07
0.40
0.71
80
22.53
FCF margin%
1.55
0.40
0.40
0.40
0.40
1.64
0.40
0.80
0.40
0.40
17.53
0.40
0.40
41
1.293
FCF / Net incomex
1.562
1.834
2.147
2.058
2.046
2.017
2.126
2.277
2.617
2.507
0.351
2.277
2.092
58
15.01
ROIC%
7.81
7.84
8.61
6.49
7.39
5.38
2.94
2.38
3.72
3.34
16.93
3.34
5.94
32
14.50
Return on equity%
18.62
21.22
19.77
22.29
22.47
23.83
22.76
22.59
24.08
24.61
29.30
23.83
22.53
67
11.23
Return on assets%
9.61
12.08
10.22
10.73
12.18
13.37
13.94
15.96
14.93
13.15
18.94
13.94
12.67
14
1.08
EPSE£
1.08
1.14
1.07
0.99
0.88
0.90
0.84
0.76
0.67
0.70
1.14
(4.32%)
(5.05%)
—
26.56
EPS growth%
31.42
29.36
26.84
26.68
29.16
28.05
30.16
31.68
30.10
28.99
15.12
30.10
29.26
86
1.72
Bookvalue per shE£
3.42
3.15
3.52
3.85
4.25
4.24
3.90
3.69
3.82
4.04
0.68
(1.01%)
1.04%
—
1.27
FCF per shareE£
4.13
4.44
4.60
4.74
5.13
5.46
6.57
6.58
7.70
9.11
2.25
12.20%
9.14%
—
2.84
Dividend per shE£
3.59
3.54
4.14
4.79
5.21
5.89
5.92
6.59
6.40
6.95
1.28
5.93%
7.72%
—
13.03
Div yield (avg)%
14.34
16.20
15.41
15.74
17.33
18.02
15.79
13.06
14.27
11.48
17.30
14.27
15.58
24
14.56
Payout ratio%
33.50
33.25
32.92
30.99
32.64
32.75
34.67
35.03
34.79
34.28
29.85
34.67
33.37
82
10.16
Shares (diluted)M
8.701
8.423
9.000
8.849
8.221
7.861
8.556
8.623
9.481
8.675
10.38
1.08%
(0.85%)
41
29.03
Buyback yield%
24.38
21.87
22.48
24.62
24.98
27.70
27.22
24.36
24.98
25.00
29.63
25.00
24.80
72
0.210
D/E ratiox
1.535
1.534
1.465
1.597
1.771
2.011
2.094
2.009
1.932
2.051
1.723
2.011
1.851
48
113.1
Enterprise valueE£M
48.62
55.61
63.16
74.06
76.77
86.03
85.50
80.74
84.98
99.98
124.2
5.43%
8.31%
21
71.99
LT debtE£M
160.4
152.8
155.7
173.5
164.5
189.7
209.3
192.7
195.3
191.4
117.2
3.08%
1.92%
61
Revenue
E£121.9M
1.91%
1.00×
Cost of revenue
E£73.43M
2.21%
1.03×
Operating expenses
E£11.80M
0.68%
0.89×
Property and equipment
21.07%
Cash and investments
15.79%
Return on capital
164.20%
Spread over hurdle
143.12%