42.42
RevenueE£M
254.8
270.2
277.2
291.0
302.5
318.1
336.4
343.9
351.3
363.4
44.80
3.74%
3.91%
82
23.97
Revenue growth%
15.78
17.00
14.40
15.79
17.34
19.30
18.62
19.08
18.63
18.03
26.25
18.63
17.68
76
25.37
Gross margin%
22.67
23.27
22.81
25.24
25.30
22.42
20.31
18.98
19.62
22.35
21.15
20.31
22.54
44
8.09
Operating margin%
19.86
19.37
19.78
20.59
22.72
25.58
22.81
25.27
25.78
22.90
22.08
25.27
22.77
66
26.09
Net margin%
34.22
36.36
36.58
33.77
31.96
34.81
34.20
36.98
38.99
41.93
9.89
36.98
35.59
8
10.22
P/E ratio (avg)x
12.62
13.47
12.90
12.59
14.53
16.50
15.95
16.33
17.18
17.74
21.37
16.50
15.24
74
29.00
EV/EBITx
25.34
26.66
28.42
27.77
30.46
28.72
30.99
28.83
26.32
28.72
16.86
28.72
28.57
9
5.55
FCF yield (avg)%
12.68
10.46
13.00
14.44
11.51
11.02
8.29
10.58
9.57
9.30
14.08
9.57
10.80
58
19.59
FCF margin%
35.05
32.98
35.09
37.08
38.59
36.99
35.34
34.45
35.29
37.10
28.87
35.34
35.31
29
0.148
FCF / Net incomex
2.109
2.067
2.097
2.015
1.999
1.832
1.796
1.729
1.819
1.972
1.212
1.819
1.986
53
26.33
ROIC%
26.76
29.33
30.61
28.49
28.32
30.35
31.41
31.04
33.35
35.95
18.71
31.41
30.48
65
21.95
Return on equity%
19.69
21.57
23.23
23.32
22.85
25.22
27.10
28.81
26.26
29.01
9.93
27.10
24.27
34
18.96
Return on assets%
24.14
22.01
23.10
24.14
25.15
25.16
26.66
26.26
23.77
23.58
6.77
25.16
24.14
53
0.48
EPSE£
0.52
0.58
0.57
0.52
0.52
0.53
0.48
0.51
0.54
0.48
0.52
(1.53%)
(0.82%)
—
13.62
EPS growth%
3.55
0.57
1.05
0.61
1.34
3.88
4.77
5.09
5.99
7.99
7.80
5.09
3.71
36
0.34
Bookvalue per shE£
2.42
2.58
2.97
3.54
3.61
3.54
4.11
4.63
5.23
5.34
1.12
8.18%
9.13%
—
0.93
FCF per shareE£
1.62
1.81
1.96
2.25
2.34
2.68
2.82
2.78
2.95
3.11
1.14
5.82%
6.70%
—
1.51
Dividend per shE£
1.10
1.05
1.01
1.01
0.91
0.83
0.83
0.91
0.93
0.95
1.66
0.71%
(0.83%)
—
2.35
Div yield (avg)%
16.38
13.50
14.07
14.98
16.90
17.74
19.43
18.77
20.78
18.24
16.76
18.77
17.32
9
4.04
Payout ratio%
22.51
20.50
18.48
19.62
22.53
22.70
20.90
19.09
18.75
20.18
5.27
20.18
20.34
52
195.0
Shares (diluted)M
258.7
250.8
242.8
229.8
221.6
245.2
243.3
276.9
275.6
305.9
189.7
6.65%
2.88%
77
7.23
Buyback yield%
29.17
31.14
33.34
33.99
34.26
35.41
37.01
35.98
37.00
38.10
12.10
37.00
34.83
34
1.227
D/E ratiox
1.025
1.084
1.058
1.040
1.081
1.113
1.240
1.177
1.140
1.203
1.405
1.177
1.099
30
44.91
Enterprise valueE£M
373.8
409.3
392.7
398.4
345.7
356.7
368.3
328.3
286.0
297.9
398.9
(2.93%)
(1.42%)
19
0.236
LT debtE£B
0.811
0.877
1.022
1.117
1.309
1.493
1.729
2.081
2.068
2.329
0.335
12.21%
12.45%
48
Revenue
E£363.4M
3.91%
1.00×
Cost of revenue
E£199.1M
3.70%
0.98×
Operating expenses
E£84.22M
4.45%
1.05×
Cash and investments
22.86%
Property and equipment
15.38%
Goodwill & intangibles
14.51%
Spread over hurdle
(12.58%)