97.95
RevenueE£M
107.9
114.8
125.3
131.4
142.6
154.5
161.2
171.3
182.0
191.2
101.6
6.04%
6.42%
76
12.45
Revenue growth%
6.36
4.92
4.28
4.75
7.00
9.12
11.17
10.23
12.52
12.55
8.78
11.17
8.06
22
20.20
Gross margin%
17.37
15.86
14.54
14.70
15.54
18.24
19.01
17.52
17.02
16.90
23.96
17.52
16.96
31
21.92
Operating margin%
28.71
31.66
29.77
32.76
35.29
36.59
36.62
34.63
31.99
33.09
25.80
34.63
32.92
41
16.81
Net margin%
9.46
7.90
7.69
6.81
7.83
5.25
7.74
7.71
4.97
4.95
9.58
5.25
7.70
46
16.42
P/E ratio (avg)x
10.29
9.974
10.41
10.29
10.67
9.805
10.41
10.40
10.85
9.700
24.05
10.40
10.35
28
15.74
EV/EBITx
30.79
36.00
37.99
36.82
38.50
39.10
41.45
43.17
45.91
48.93
18.21
43.17
38.80
88
23.65
FCF yield (avg)%
27.79
26.16
26.58
25.39
23.30
25.34
23.00
25.71
27.68
27.20
22.46
25.71
25.94
52
9.56
FCF margin%
25.83
23.94
25.69
25.03
27.58
25.58
24.97
24.90
23.44
22.56
5.01
24.90
25.00
27
1.136
FCF / Net incomex
2.478
2.424
2.255
2.089
1.925
1.943
2.033
2.049
2.212
2.093
0.584
2.049
2.091
93
19.18
ROIC%
21.12
18.80
17.64
14.70
12.25
15.01
14.21
11.70
14.26
14.15
14.64
14.21
14.48
33
11.13
Return on equity%
9.26
7.97
9.86
7.50
8.44
5.63
6.01
6.52
6.08
6.67
14.35
6.08
7.08
24
29.05
Return on assets%
4.39
2.36
4.72
3.35
5.19
7.31
5.06
3.57
1.62
1.76
18.32
3.57
3.98
82
0.40
EPSE£
0.45
0.42
0.44
0.42
0.45
0.43
0.44
0.41
0.40
0.41
0.42
(1.64%)
0.06%
—
12.84
EPS growth%
20.66
20.54
22.54
20.91
22.51
25.27
25.29
22.60
25.20
25.96
6.73
25.27
22.57
82
0.83
Bookvalue per shE£
1.11
1.04
0.97
0.96
1.07
1.00
1.13
1.10
1.25
1.31
0.90
4.25%
1.33%
—
1.97
FCF per shareE£
0.65
0.61
0.57
0.62
0.59
0.63
0.66
0.72
0.68
0.74
1.86
4.52%
2.04%
—
0.41
Dividend per shE£
0.95
1.15
1.17
1.21
1.45
1.59
1.64
1.63
1.69
2.04
0.49
7.06%
7.92%
—
19.40
Div yield (avg)%
2.73
4.41
6.01
5.59
6.93
7.78
9.89
8.82
11.78
13.53
18.11
9.89
7.35
36
13.10
Payout ratio%
2.25
0.40
0.40
0.40
3.19
5.80
3.78
6.63
8.12
9.51
6.31
6.63
3.48
28
50.76
Shares (diluted)M
60.95
60.01
59.42
57.15
58.96
58.86
59.85
63.57
65.38
72.65
48.90
4.26%
2.28%
13
12.91
Buyback yield%
18.61
17.34
19.34
17.95
19.06
19.10
19.10
19.68
22.15
23.90
18.86
19.68
19.10
14
1.583
D/E ratiox
1.635
1.598
1.465
1.426
1.370
1.303
1.396
1.428
1.381
1.288
0.717
1.381
1.411
72
131.7
Enterprise valueE£M
95.87
105.4
116.3
129.3
141.7
145.1
155.0
152.0
157.7
180.7
128.8
4.98%
6.13%
67
82.18
LT debtE£M
171.5
185.5
204.7
218.7
223.2
237.5
232.9
245.8
271.6
267.2
136.3
3.66%
4.90%
69
Revenue
E£191.2M
6.42%
1.00×
Cost of revenue
E£108.3M
6.59%
1.02×
Operating expenses
E£35.54M
6.32%
0.99×
Goodwill & intangibles
17.44%
Spread over hurdle
(5.00%)