390.5
RevenueE£M
260.4
267.6
285.7
302.1
323.8
338.2
348.3
358.4
368.2
382.1
435.4
3.36%
4.64%
83
13.87
Revenue growth%
8.58
5.62
7.56
8.19
6.36
4.46
7.31
4.72
5.77
4.22
7.26
4.72
6.06
43
29.44
Gross margin%
9.01
9.00
9.17
11.15
13.08
15.73
16.74
14.78
15.83
14.50
13.52
15.73
13.79
43
29.08
Operating margin%
15.34
16.35
14.26
11.66
14.63
13.10
15.55
15.08
13.68
15.71
10.81
15.08
14.86
61
25.65
Net margin%
25.23
26.62
27.65
25.18
27.09
28.60
31.42
33.09
32.27
30.77
29.11
31.42
28.12
26
28.18
P/E ratio (avg)x
16.58
17.79
17.81
17.90
20.03
21.66
19.17
21.07
19.05
19.26
7.950
19.26
19.11
49
32.69
EV/EBITx
25.54
25.16
25.54
24.90
28.18
27.20
26.13
26.17
25.47
25.57
30.83
26.13
25.55
81
11.24
FCF yield (avg)%
10.62
10.08
11.76
11.44
13.88
15.56
14.47
13.18
15.86
13.06
12.67
14.47
13.12
48
4.08
FCF margin%
15.05
14.11
16.88
18.55
16.12
14.68
16.67
15.81
15.28
13.82
11.09
15.28
15.55
5
1.679
FCF / Net incomex
1.151
1.309
1.386
1.562
1.837
1.862
1.939
2.315
2.556
3.076
1.491
2.315
1.849
69
20.52
ROIC%
16.86
14.90
16.58
14.57
14.67
14.09
11.63
9.28
8.85
7.45
21.44
9.28
14.33
93
26.07
Return on equity%
17.42
20.15
21.03
19.36
21.14
18.41
17.61
18.17
18.65
19.03
21.79
18.41
18.84
23
28.78
Return on assets%
8.66
10.27
7.40
8.87
7.37
6.87
8.60
6.51
7.42
7.85
18.33
7.42
7.63
16
0.04
EPSE£
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.04
(8.29%)
(4.39%)
—
4.57
EPS growth%
28.36
28.60
31.19
29.84
27.01
29.11
27.65
30.05
32.85
32.10
27.40
30.05
29.47
16
0.04
Bookvalue per shE£
0.10
0.12
0.11
0.12
0.12
0.12
0.14
0.14
0.15
0.14
0.05
2.35%
4.24%
—
0.06
FCF per shareE£
0.09
0.09
0.08
0.07
0.07
0.06
0.07
0.06
0.07
0.07
0.07
0.57%
(1.50%)
—
0.02
Dividend per shE£
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
(3.87%)
(1.85%)
—
7.75
Div yield (avg)%
6.85
4.39
6.32
6.82
6.75
9.74
10.59
8.37
9.85
9.99
3.31
9.85
7.61
75
28.06
Payout ratio%
11.13
10.21
10.28
12.41
14.83
15.73
15.38
15.72
14.86
12.58
21.97
15.38
13.70
52
2.199
Shares (diluted)B
2.538
2.828
2.770
2.598
2.568
2.903
2.754
3.059
3.506
3.696
2.157
7.55%
5.39%
25
24.20
Buyback yield%
7.95
8.98
7.70
8.46
6.49
4.91
3.77
5.33
6.65
8.30
9.34
5.33
7.17
41
1.028
D/E ratiox
0.981
1.028
0.964
1.019
0.941
0.892
0.828
0.787
0.780
0.815
1.728
0.815
0.917
67
187.4
Enterprise valueE£M
200.8
182.0
187.7
184.0
194.6
183.1
182.8
181.0
160.1
149.3
83.66
(5.17%)
(3.90%)
20
211.9
LT debtE£M
220.1
256.7
303.6
316.0
318.1
329.7
371.7
367.0
372.2
406.0
118.1
5.00%
7.28%
85
Revenue
E£382.1M
4.64%
1.00×
Cost of revenue
E£204.0M
4.47%
0.98×
Operating expenses
E£50.61M
4.58%
0.99×
Property and equipment
15.30%