40.31
Revenue£M
578.4
584.8
594.0
605.3
607.9
623.6
646.9
652.9
663.2
43.87
46.87
1.85%
2.01%
13
8.78
Revenue growth%
18.60
15.80
15.47
18.44
20.81
20.59
20.96
19.03
17.61
29.89
25.51
20.59
18.52
31
26.13
Gross margin%
16.20
15.03
15.10
17.86
14.94
17.35
20.14
21.21
23.96
8.52
13.54
20.14
16.77
33
19.46
Operating margin%
8.63
9.73
12.62
15.14
12.40
13.33
15.91
13.56
14.81
8.93
5.16
13.56
12.98
92
29.50
Net margin%
14.88
17.57
19.17
17.79
15.08
13.99
16.99
16.70
16.03
2.19
17.51
16.03
16.37
59
9.737
P/E ratio (avg)x
15.24
16.97
19.85
21.20
24.43
28.39
30.78
34.78
34.81
26.47
26.26
30.78
22.81
10
33.15
EV/EBITx
42.51
42.70
46.69
51.96
60.52
71.11
73.34
78.46
79.46
34.95
20.81
73.34
56.24
26
8.17
FCF yield (avg)%
19.12
16.97
17.30
15.85
18.83
19.99
22.68
23.14
24.76
17.59
17.26
22.68
18.98
75
8.22
FCF margin%
29.37
30.70
33.32
32.37
33.81
34.00
34.58
35.47
34.28
4.71
13.77
34.28
33.57
32
1.354
FCF / Net incomex
0.552
0.516
0.523
0.536
0.554
0.629
0.731
0.714
0.777
1.307
0.636
0.714
0.553
78
23.96
ROIC%
4.62
2.29
2.77
4.60
3.20
3.80
2.93
4.68
6.21
12.75
11.87
3.80
3.50
18
5.21
Return on equity%
16.50
16.04
17.17
16.49
16.93
18.44
21.20
22.74
20.31
12.49
5.51
20.31
17.05
40
2.80
Return on assets%
4.21
5.53
7.39
6.61
7.49
5.75
5.70
7.60
8.59
24.58
2.23
7.49
6.18
73
0.15
EPS£
0.66
0.69
0.65
0.62
0.65
0.71
0.66
0.72
0.80
0.16
0.18
5.45%
2.60%
—
4.98
EPS growth%
0.73
0.40
0.67
0.40
2.29
0.86
1.33
0.81
2.49
28.71
22.30
1.33
0.83
73
0.19
Bookvalue per sh£
0.38
0.41
0.40
0.46
0.44
0.46
0.53
0.59
0.61
0.64
0.30
5.60%
6.31%
—
0.46
FCF per share£
0.24
0.28
0.27
0.25
0.26
0.27
0.25
0.27
0.30
0.63
0.31
4.03%
4.66%
—
0.59
Dividend per sh£
0.29
0.31
0.32
0.32
0.33
0.37
0.37
0.43
0.43
0.26
0.25
5.96%
4.76%
—
21.50
Div yield (avg)%
9.02
11.13
11.79
12.96
10.73
12.68
13.40
15.47
13.86
24.67
9.54
13.40
12.24
45
7.83
Payout ratio%
0.89
3.36
0.53
0.40
0.40
2.93
0.40
1.01
0.40
28.85
25.06
0.40
0.71
74
390.2
Shares (diluted)M
339.7
321.4
344.5
331.9
289.2
271.3
274.1
285.1
279.9
385.3
386.0
(3.35%)
(1.54%)
31
2.85
Buyback yield%
17.80
19.24
18.12
17.64
15.67
14.74
16.81
17.01
16.34
2.87
17.74
16.34
16.91
65
1.186
D/E ratiox
2.057
1.998
1.971
2.163
2.249
2.172
2.099
2.065
1.900
1.427
1.400
2.099
2.082
86
171.6
Enterprise value£M
94.89
84.56
85.65
89.57
84.02
92.29
82.11
81.54
83.39
197.8
402.9
(1.42%)
0.48%
55
0.420
LT debt£B
0.852
0.885
0.954
1.073
1.231
1.304
1.447
1.686
1.755
0.286
0.202
10.33%
10.14%
56
Revenue
£663.2M
2.01%
1.00×
Cost of revenue
£363.9M
1.68%
0.97×
Operating expenses
£115.3M
1.92%
0.99×
Goodwill & intangibles
21.21%
Cash and investments
13.30%