14.19
RevenueE£M
121.5
127.2
131.8
135.5
139.4
144.2
146.9
151.1
156.9
165.4
14.63
3.48%
3.56%
38
11.84
Revenue growth%
28.01
28.51
29.81
29.50
29.67
28.05
27.74
26.05
28.76
31.65
4.61
28.05
28.63
87
27.88
Gross margin%
19.93
19.15
17.41
18.22
17.78
18.06
20.17
20.92
20.63
23.03
6.85
20.63
19.54
18
16.93
Operating margin%
22.94
20.12
18.05
19.33
16.76
14.53
14.21
12.88
12.40
11.89
13.60
12.88
15.65
8
11.93
Net margin%
13.69
12.78
10.15
10.14
12.90
14.98
17.71
16.75
18.96
21.82
22.91
17.71
14.33
93
17.16
P/E ratio (avg)x
61.55
65.04
67.71
77.56
92.74
98.32
111.7
114.3
133.3
143.8
17.16
114.3
95.53
35
20.57
EV/EBITx
6.077
6.523
5.781
5.689
5.916
5.661
6.011
5.910
5.266
5.830
11.51
5.830
5.870
69
2.51
FCF yield (avg)%
16.90
18.52
20.49
21.18
18.98
18.50
20.72
23.23
23.70
23.44
25.64
23.23
20.60
14
3.28
FCF margin%
23.46
20.56
18.47
17.93
18.12
21.02
20.41
19.68
16.69
13.77
29.53
19.68
19.07
33
1.127
FCF / Net incomex
1.649
1.807
1.926
1.972
1.862
2.168
2.310
2.451
2.719
3.139
0.570
2.451
2.070
58
14.66
ROIC%
10.98
12.63
10.51
13.07
10.83
8.11
6.90
9.65
6.86
3.88
17.53
6.90
10.08
58
11.52
Return on equity%
11.67
11.20
10.50
8.49
9.26
11.05
13.25
13.37
15.58
16.90
28.61
13.37
11.43
56
14.27
Return on assets%
22.49
23.04
23.83
21.88
24.77
23.34
24.82
25.02
26.27
29.16
11.00
25.02
24.30
72
0.29
EPSE£
0.18
0.18
0.20
0.19
0.20
0.18
0.20
0.20
0.19
0.20
0.32
(0.27%)
1.70%
—
16.42
EPS growth%
8.60
10.52
10.45
9.86
11.36
10.04
11.30
12.67
12.56
12.90
28.64
12.56
10.91
74
0.07
Bookvalue per shE£
0.39
0.44
0.42
0.43
0.48
0.49
0.54
0.54
0.52
0.52
0.24
1.53%
4.00%
—
0.22
FCF per shareE£
0.32
0.37
0.38
0.40
0.45
0.49
0.50
0.49
0.55
0.52
0.17
2.98%
5.87%
—
0.29
Dividend per shE£
0.22
0.24
0.26
0.28
0.30
0.29
0.30
0.34
0.33
0.34
0.20
2.27%
5.16%
—
3.93
Div yield (avg)%
27.31
27.13
29.93
32.10
34.93
35.80
35.18
37.17
36.43
39.35
20.83
36.43
35.06
7
4.04
Payout ratio%
16.30
18.51
16.63
16.36
13.98
15.63
15.82
14.37
16.52
15.82
10.75
15.82
16.06
51
344.3
Shares (diluted)M
423.9
481.3
503.5
576.5
605.6
711.4
692.0
658.5
705.9
775.4
357.7
5.07%
6.28%
20
2.19
Buyback yield%
13.10
13.87
15.98
13.91
13.52
15.34
16.70
15.68
15.49
17.72
9.57
15.68
15.42
54
1.261
D/E ratiox
0.382
0.450
0.443
0.523
0.558
0.583
0.678
0.746
0.732
0.758
0.489
0.732
0.570
50
53.50
Enterprise valueE£M
135.9
119.7
129.0
133.1
119.0
107.4
95.87
81.85
81.89
86.25
108.7
(6.23%)
(4.34%)
33
50.75
LT debtE£M
26.03
24.01
25.06
27.05
29.05
29.89
32.13
33.55
31.24
29.66
127.3
0.42%
2.06%
91
Revenue
E£165.4M
3.56%
1.00×
Cost of revenue
E£71.24M
3.73%
1.02×
Operating expenses
E£36.27M
3.27%
0.97×