39.51
RevenueE£M
143.3
154.3
164.3
176.6
192.4
204.5
222.0
239.9
262.5
278.7
42.40
7.69%
7.91%
76
17.08
Revenue growth%
4.31
5.66
8.12
6.37
6.65
8.32
9.43
10.70
11.60
10.69
24.24
10.69
8.22
22
21.28
Gross margin%
15.76
13.59
11.22
13.48
16.13
17.17
19.87
22.53
22.68
20.47
4.12
20.47
16.65
87
29.46
Operating margin%
6.31
8.29
9.82
12.54
14.01
16.60
18.31
20.66
17.94
19.08
29.82
18.31
15.30
45
29.67
Net margin%
5.64
5.95
8.81
6.16
6.92
5.69
5.95
3.67
1.38
1.31
23.78
3.67
5.82
65
27.27
P/E ratio (avg)x
12.57
13.72
14.60
14.43
14.92
16.51
17.50
19.13
21.58
20.42
20.98
19.13
15.71
10
14.82
EV/EBITx
9.949
10.64
11.56
13.07
13.52
13.77
14.70
16.11
15.13
17.11
9.028
15.13
13.65
35
8.47
FCF yield (avg)%
19.93
22.85
24.56
23.46
24.60
24.88
22.98
22.61
25.41
24.31
21.72
24.31
23.88
27
11.64
FCF margin%
13.62
12.28
13.68
15.45
17.16
18.96
19.98
19.06
20.41
19.45
8.51
19.45
18.06
25
0.932
FCF / Net incomex
0.099
0.110
0.110
0.103
0.109
0.102
0.096
0.094
0.096
0.103
1.343
0.096
0.103
8
10.15
ROIC%
27.80
30.69
32.61
31.30
33.67
36.06
34.71
37.24
35.42
35.08
16.42
35.42
34.19
12
16.60
Return on equity%
5.53
6.11
4.41
5.79
8.47
8.66
6.46
9.03
9.28
8.10
25.59
8.66
7.28
13
16.24
Return on assets%
22.04
21.57
23.74
20.77
20.34
17.62
17.73
18.91
20.82
21.57
22.64
18.91
20.79
35
0.43
EPSE£
0.26
0.25
0.24
0.22
0.25
0.24
0.22
0.26
0.27
0.27
0.44
2.21%
(0.06%)
—
8.81
EPS growth%
29.47
32.02
29.04
29.03
26.56
26.79
25.06
27.96
28.95
30.87
15.47
27.96
28.99
9
0.36
Bookvalue per shE£
0.56
0.56
0.60
0.63
0.74
0.82
0.84
0.90
0.98
1.14
0.26
8.98%
8.40%
—
0.18
FCF per shareE£
0.24
0.23
0.24
0.21
0.18
0.18
0.18
0.18
0.17
0.18
0.47
(0.05%)
(3.21%)
—
0.16
Dividend per shE£
0.74
0.82
0.85
0.96
0.93
0.89
0.86
0.96
0.91
0.90
0.38
(0.59%)
2.14%
—
20.85
Div yield (avg)%
10.05
7.45
9.28
7.97
6.51
6.93
4.92
5.95
7.26
4.35
6.88
5.95
7.09
92
27.11
Payout ratio%
24.32
22.68
25.28
22.75
20.06
20.94
20.05
20.39
22.66
22.91
27.21
20.94
22.67
42
114.3
Shares (diluted)M
80.17
73.79
79.13
76.30
79.72
69.33
71.07
66.28
63.87
68.06
113.3
(3.11%)
(2.76%)
72
14.48
Buyback yield%
18.31
19.31
20.70
23.10
21.30
22.82
25.08
25.73
25.76
27.15
9.02
25.73
22.96
14
1.359
D/E ratiox
1.687
2.000
2.258
2.308
2.251
2.288
2.480
2.812
3.174
3.459
0.339
2.812
2.298
90
82.14
Enterprise valueE£M
17.58
16.84
18.40
18.19
18.26
17.77
19.89
21.37
20.67
21.58
182.8
3.39%
1.61%
57
196.2
LT debtE£M
353.4
342.2
377.1
381.2
442.3
425.8
486.9
478.5
523.2
499.8
81.38
2.48%
3.17%
79
Revenue
E£278.7M
7.91%
1.00×
Cost of revenue
E£126.0M
8.51%
1.06×
Operating expenses
E£57.12M
7.36%
0.95×
Goodwill & intangibles
16.45%
Spread over hurdle
12.66%