144.5
RevenueE£M
132.1
136.6
141.6
145.2
152.2
160.9
168.0
174.7
181.6
188.3
150.9
4.34%
3.98%
71
20.31
Revenue growth%
19.10
16.69
18.99
20.27
21.70
20.79
20.20
19.24
17.11
16.99
4.88
19.24
19.17
36
27.02
Gross margin%
10.28
8.83
8.44
8.08
8.39
6.51
6.07
3.37
6.29
4.38
27.48
6.07
7.30
6
23.81
Operating margin%
17.71
15.72
15.04
14.42
14.95
12.70
15.57
14.15
13.08
11.04
24.66
13.08
14.69
47
22.99
Net margin%
15.10
13.07
12.45
11.60
12.81
15.41
18.24
15.96
13.58
14.68
22.11
15.41
14.13
5
23.99
P/E ratio (avg)x
6.115
5.671
6.244
7.024
7.451
8.021
8.853
8.185
7.800
7.692
18.80
8.021
7.572
77
17.80
EV/EBITx
13.18
13.25
13.99
15.24
15.79
18.52
18.21
17.82
17.81
20.55
34.14
18.21
16.80
68
19.49
FCF yield (avg)%
16.09
15.25
16.75
13.82
13.86
12.27
9.98
11.46
10.36
12.07
8.42
11.46
13.05
39
28.37
FCF margin%
4.03
6.65
7.99
9.93
11.87
13.91
15.93
18.00
19.74
18.10
3.73
18.00
12.89
60
1.557
FCF / Net incomex
2.947
3.003
3.310
3.985
4.288
4.671
4.996
5.761
5.654
6.426
0.668
5.654
4.479
89
13.09
ROIC%
25.22
22.48
21.03
20.36
19.38
21.33
21.20
21.32
19.31
18.55
25.64
21.20
21.12
8
22.27
Return on equity%
25.67
26.41
28.20
28.16
29.79
28.37
28.94
29.21
28.63
26.52
9.88
28.63
28.28
44
2.95
Return on assets%
28.84
26.68
26.01
28.44
27.12
24.46
21.92
21.04
20.91
22.80
27.72
21.92
25.24
87
2.27
EPSE£
1.32
1.30
1.29
1.28
1.34
1.33
1.36
1.28
1.23
1.25
2.45
(1.40%)
(2.19%)
—
16.18
EPS growth%
25.64
27.19
29.35
32.12
34.65
33.35
34.50
32.48
31.45
28.91
21.40
32.48
31.78
15
3.24
Bookvalue per shE£
4.58
5.42
5.59
5.77
6.96
7.17
7.42
7.49
8.93
10.09
1.11
7.70%
8.01%
—
1.93
FCF per shareE£
2.96
3.01
3.17
2.81
3.11
2.84
2.62
2.79
2.89
2.72
3.51
(2.61%)
(2.04%)
—
0.87
Dividend per shE£
3.34
3.33
3.70
3.79
3.64
4.04
4.16
3.90
3.43
3.60
2.93
(0.25%)
1.45%
—
11.80
Div yield (avg)%
20.92
20.03
19.59
19.12
19.00
18.42
17.61
19.66
22.29
20.53
10.28
19.66
19.63
91
5.43
Payout ratio%
19.33
21.54
21.24
22.49
19.98
21.65
19.33
17.21
15.18
17.29
15.93
17.29
19.65
75
39.14
Shares (diluted)M
55.04
62.72
68.98
74.63
72.36
67.26
69.47
71.94
79.51
79.57
40.81
1.92%
3.47%
82
23.43
Buyback yield%
10.53
11.26
8.89
11.36
12.48
12.53
13.62
16.60
18.58
20.67
27.07
16.60
12.51
32
0.635
D/E ratiox
0.574
0.632
0.758
0.906
0.933
1.085
1.259
1.410
1.519
1.548
1.369
1.410
1.009
32
20.27
Enterprise valueE£M
148.1
139.3
130.9
116.5
128.7
122.3
135.2
149.3
159.5
149.3
161.7
3.01%
0.68%
40
59.53
LT debtE£M
116.2
111.5
110.5
115.3
110.9
102.8
102.3
112.1
109.6
106.2
64.93
(0.86%)
(0.93%)
40
Revenue
E£188.3M
3.98%
1.00×
Cost of revenue
E£125.7M
3.80%
0.98×
Operating expenses
E£22.03M
5.64%
1.17×
Goodwill & intangibles
21.32%
Spread over hurdle
(9.36%)