107.1
RevenueE£M
71.46
77.02
84.04
90.20
96.80
105.0
116.6
125.0
134.2
146.0
109.6
8.56%
8.24%
87
8.06
Revenue growth%
1.29
0.40
0.43
0.40
0.40
0.40
0.40
1.78
2.42
0.89
2.98
0.89
0.41
21
10.97
Gross margin%
4.23
2.31
2.01
1.86
2.72
5.49
7.81
5.64
8.16
7.57
25.57
7.57
4.86
19
23.04
Operating margin%
16.55
18.32
18.89
21.62
24.55
23.38
24.09
24.32
23.15
21.68
26.96
23.38
22.42
60
5.58
Net margin%
23.36
24.04
22.54
20.41
17.91
20.16
22.17
20.50
17.81
17.25
28.10
20.16
20.46
52
11.89
P/E ratio (avg)x
28.95
33.87
37.08
39.83
39.38
42.27
41.39
42.65
46.92
49.48
12.91
42.65
40.61
48
13.09
EV/EBITx
48.19
46.79
48.76
47.28
53.98
57.23
54.08
54.21
58.00
59.15
35.89
57.23
54.03
80
2.34
FCF yield (avg)%
14.13
16.11
18.30
19.95
18.73
17.16
18.08
18.25
17.74
20.57
9.14
18.08
18.16
32
21.45
FCF margin%
0.40
0.40
2.74
2.01
2.04
0.58
0.40
1.82
0.40
2.82
13.51
0.58
1.20
32
1.660
FCF / Net incomex
0.314
0.335
0.316
0.315
0.293
0.323
0.287
0.280
0.265
0.265
1.637
0.280
0.303
70
29.08
ROIC%
5.91
5.75
8.55
7.26
7.49
5.76
3.03
0.51
0.40
1.58
6.95
1.58
5.75
91
25.96
Return on equity%
20.72
18.55
19.62
16.80
15.28
16.17
17.19
14.62
14.62
15.82
5.60
15.82
16.48
48
20.28
Return on assets%
27.89
25.74
25.04
22.37
23.48
23.26
22.23
24.67
23.39
21.65
16.50
23.26
23.44
94
10.15
EPSE£
16.07
16.97
17.98
19.14
19.65
18.26
18.56
18.76
17.49
17.29
10.95
(2.52%)
1.31%
—
16.16
EPS growth%
8.04
7.05
8.65
10.25
8.82
9.87
8.30
6.31
5.44
5.54
7.30
6.31
8.17
92
5.27
Bookvalue per shE£
9.50
9.80
9.81
9.28
8.70
9.34
8.41
8.96
9.52
9.76
3.55
2.31%
0.56%
—
8.46
FCF per shareE£
6.17
6.53
7.18
7.67
6.77
6.57
6.00
5.36
5.59
5.88
12.07
(2.78%)
(0.70%)
—
4.89
Dividend per shE£
4.58
4.23
3.69
3.95
3.44
3.49
3.36
3.20
2.76
2.71
9.10
(4.68%)
(4.71%)
—
19.24
Div yield (avg)%
26.27
28.37
26.97
26.31
28.59
27.94
29.73
30.43
31.39
30.95
23.53
30.43
28.48
9
22.60
Payout ratio%
6.55
7.40
9.23
6.51
7.42
5.28
5.28
4.16
1.35
1.15
9.29
4.16
5.90
65
7.990
Shares (diluted)M
7.862
7.728
6.980
6.302
6.636
6.822
7.212
6.146
5.544
5.876
8.167
(2.40%)
(2.66%)
14
12.90
Buyback yield%
15.37
13.06
14.37
14.84
16.36
14.29
12.06
13.77
13.54
15.63
17.54
13.77
14.33
44
0.715
D/E ratiox
0.993
1.055
1.076
1.084
1.123
0.993
0.968
1.041
0.940
1.012
0.434
0.993
1.026
42
21.11
Enterprise valueE£M
109.1
121.8
119.7
116.9
122.1
121.8
111.6
108.2
115.5
107.0
79.27
(2.60%)
1.01%
25
124.3
LT debtE£M
49.70
48.31
47.22
51.00
49.15
44.01
38.74
34.02
36.97
35.79
47.07
(6.15%)
(4.29%)
27
Revenue
E£146.0M
8.24%
1.00×
Cost of revenue
E£96.27M
8.00%
0.98×
Operating expenses
E£33.68M
8.60%
1.03×
Cash and investments
16.54%
Spread over hurdle
(16.67%)