177.5
RevenueE£M
186.2
194.5
196.8
206.3
212.6
217.4
218.1
220.0
224.8
229.3
196.8
1.53%
2.09%
42
18.53
Revenue growth%
20.15
21.88
20.46
23.24
23.56
23.69
22.09
22.04
22.44
21.28
28.90
22.09
22.06
67
10.62
Gross margin%
10.79
10.95
11.91
12.48
9.93
8.77
9.13
10.43
10.64
8.73
17.82
9.13
10.54
67
14.21
Operating margin%
17.18
16.19
16.56
19.54
18.25
20.89
19.44
21.74
24.73
23.94
25.51
21.74
19.49
33
10.74
Net margin%
20.55
18.21
20.95
22.75
23.13
21.00
22.40
24.47
25.76
28.28
3.54
24.47
22.57
62
6.476
P/E ratio (avg)x
18.11
20.41
23.04
24.23
27.32
29.69
31.96
36.97
42.31
44.51
15.24
36.97
28.51
19
19.65
EV/EBITx
31.23
32.90
37.01
37.13
38.55
43.79
39.99
40.56
39.75
37.89
7.707
39.99
38.22
11
21.77
FCF yield (avg)%
24.35
26.93
25.38
28.29
25.91
24.76
22.79
25.18
27.87
29.89
23.54
25.18
25.65
27
25.25
FCF margin%
0.40
3.34
2.06
1.99
1.44
0.40
2.76
4.60
3.33
4.66
13.71
3.33
2.41
61
0.886
FCF / Net incomex
3.142
3.308
3.342
3.694
3.912
3.899
4.300
4.748
4.993
5.182
0.112
4.748
3.906
44
6.60
ROIC%
12.00
12.13
12.39
11.54
14.18
12.25
14.86
13.10
14.02
16.22
10.18
14.02
12.75
25
18.35
Return on equity%
15.57
14.17
11.92
13.23
11.31
12.69
12.97
12.08
10.31
7.42
27.90
12.08
12.38
12
16.64
Return on assets%
23.58
24.76
26.83
25.55
24.40
21.80
24.28
27.11
28.79
26.89
11.16
26.89
25.15
78
0.40
EPSE£
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.08
0.08
0.07
0.44
(4.94%)
(3.97%)
—
28.29
EPS growth%
2.76
5.38
2.69
0.40
0.40
1.08
0.40
0.40
0.40
0.40
22.77
0.40
0.40
16
0.51
Bookvalue per shE£
0.48
0.47
0.54
0.55
0.51
0.55
0.60
0.60
0.65
0.66
0.15
5.41%
4.41%
—
0.25
FCF per shareE£
0.55
0.55
0.59
0.62
0.65
0.75
0.72
0.73
0.78
0.78
0.25
3.79%
3.30%
—
0.14
Dividend per shE£
0.42
0.47
0.49
0.51
0.55
0.54
0.53
0.58
0.52
0.49
0.51
(2.41%)
2.05%
—
15.49
Div yield (avg)%
30.98
33.19
33.02
32.59
33.16
32.31
30.05
31.96
32.58
29.77
12.96
31.96
32.45
32
16.22
Payout ratio%
22.50
23.40
22.51
21.36
22.58
21.69
23.96
24.48
22.13
24.20
13.40
23.96
22.55
70
249.6
Shares (diluted)M
249.9
269.7
274.1
286.0
261.9
241.3
217.3
216.3
212.3
221.1
248.5
(3.33%)
(0.72%)
69
13.13
Buyback yield%
25.15
24.96
23.96
24.19
25.77
23.86
25.83
25.41
26.66
24.83
20.80
25.41
25.06
31
0.508
D/E ratiox
0.296
0.270
0.284
0.273
0.268
0.302
0.324
0.305
0.307
0.342
1.531
0.307
0.299
64
160.8
Enterprise valueE£M
124.0
129.1
145.0
155.6
158.7
169.0
176.6
200.8
189.4
196.9
44.45
4.41%
5.64%
66
92.99
LT debtE£M
56.84
49.24
42.56
37.16
33.60
28.48
29.71
31.45
30.39
31.84
52.78
(1.08%)
(6.35%)
91
Revenue
E£229.3M
2.09%
1.00×
Cost of revenue
E£159.5M
2.03%
0.99×
Operating expenses
E£24.14M
1.06%
0.90×
Goodwill & intangibles
22.78%
Property and equipment
14.77%