176.2
RevenueE£M
673.3
696.6
711.6
734.9
772.9
801.9
824.6
841.1
868.1
894.8
186.5
2.97%
3.16%
37
21.81
Revenue growth%
2.23
0.69
0.40
2.53
1.76
0.40
0.40
0.40
1.97
2.23
5.53
0.40
1.22
80
3.67
Gross margin%
11.31
12.36
9.78
12.38
9.94
8.09
7.76
10.20
11.56
12.68
15.20
10.20
10.76
90
19.03
Operating margin%
12.82
14.59
16.02
14.49
15.36
18.19
20.14
17.35
18.55
17.00
29.41
18.19
16.51
53
3.24
Net margin%
20.19
20.47
17.57
15.35
14.61
12.05
9.13
8.65
9.96
8.34
5.85
9.13
13.33
38
19.39
P/E ratio (avg)x
31.95
35.80
34.63
39.21
44.55
49.99
53.67
55.71
53.42
52.49
10.73
53.42
47.27
45
15.09
EV/EBITx
16.14
16.93
17.40
19.01
18.67
17.82
19.65
20.81
19.14
19.35
11.29
19.35
18.84
64
20.13
FCF yield (avg)%
25.89
24.83
22.44
20.49
17.93
18.63
17.94
18.46
19.36
18.17
17.61
18.46
19.00
81
21.54
FCF margin%
1.07
0.40
0.79
0.40
1.65
2.17
1.66
0.49
1.93
0.40
2.51
1.66
0.93
8
1.451
FCF / Net incomex
0.842
0.722
0.745
0.661
0.629
0.544
0.542
0.554
0.515
0.461
1.482
0.542
0.592
35
17.31
ROIC%
24.47
25.25
27.48
26.25
24.96
27.61
29.61
27.64
28.22
30.09
28.86
28.22
27.55
28
22.81
Return on equity%
7.48
10.17
8.59
7.18
6.97
7.81
7.27
4.67
3.73
5.74
10.26
5.74
7.23
48
26.97
Return on assets%
12.80
13.15
10.32
11.87
14.61
14.70
13.54
13.66
16.48
14.42
10.65
14.42
13.60
38
0.07
EPSE£
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.07
(4.34%)
(4.59%)
—
13.74
EPS growth%
11.42
8.50
9.23
10.20
12.55
13.89
14.25
15.26
16.86
18.44
17.84
15.26
13.22
89
0.07
Bookvalue per shE£
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.06
0.05
0.05
0.07
(4.27%)
(0.72%)
—
0.11
FCF per shareE£
0.05
0.06
0.06
0.07
0.07
0.07
0.09
0.09
0.09
0.09
0.07
5.51%
7.53%
—
0.03
Dividend per shE£
0.03
0.03
0.02
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.11
(4.33%)
(3.26%)
—
27.33
Div yield (avg)%
20.14
17.56
17.02
17.70
17.18
18.27
18.54
15.60
14.63
13.92
9.89
15.60
17.37
64
10.22
Payout ratio%
26.05
24.18
23.52
20.99
22.49
21.12
22.57
22.96
25.15
27.32
20.57
22.96
23.24
8
3.484
Shares (diluted)B
3.494
3.461
3.490
3.594
3.727
4.143
4.610
4.133
4.228
4.479
3.406
3.74%
1.55%
93
24.03
Buyback yield%
16.07
18.82
18.35
18.73
19.45
17.72
17.93
20.18
18.04
19.54
14.90
18.04
18.54
65
1.754
D/E ratiox
1.783
1.922
1.830
1.937
2.274
2.575
2.802
2.970
2.890
2.907
1.084
2.890
2.424
76
722.7
Enterprise valueE£M
297.8
320.2
328.8
367.1
422.4
466.7
540.3
596.2
574.1
579.7
515.4
6.53%
8.23%
46
0.723
LT debtE£B
0.507
0.500
0.547
0.537
0.625
0.721
0.774
0.852
0.935
1.006
0.428
10.00%
6.54%
75
Revenue
E£894.8M
3.16%
1.00×
Cost of revenue
E£428.1M
3.46%
1.03×
Operating expenses
E£186.0M
3.12%
1.00×
Property and equipment
16.21%
Spread over hurdle
(0.20%)