225.8
Revenue£M
272.2
267.2
264.6
267.8
265.7
263.1
262.2
266.2
271.4
273.9
237.0
0.61%
(0.09%)
89
2.07
Revenue growth%
22.45
20.94
18.21
20.90
18.44
16.38
16.04
15.27
16.32
19.25
27.69
16.32
18.32
94
21.37
Gross margin%
0.40
0.40
0.40
1.01
0.40
0.40
0.92
0.82
0.60
2.21
26.10
0.82
0.50
85
4.55
Operating margin%
21.71
23.20
25.58
23.00
25.38
24.32
26.54
29.44
27.35
26.05
28.67
26.54
25.48
87
7.53
Net margin%
1.53
2.84
3.98
2.57
3.68
3.86
4.47
5.41
3.06
3.68
7.46
3.86
3.68
83
8.491
P/E ratio (avg)x
29.93
30.64
27.91
29.13
31.35
30.43
27.72
24.97
23.49
22.80
16.01
24.97
28.52
80
18.29
EV/EBITx
12.38
12.10
12.45
13.43
14.90
13.66
14.40
15.70
14.86
13.83
34.45
14.40
13.75
27
9.00
FCF yield (avg)%
4.74
2.86
2.76
4.18
3.90
1.47
2.92
1.58
4.44
2.50
9.92
2.50
2.89
55
19.82
FCF margin%
4.50
6.99
9.98
10.58
10.10
12.38
14.78
11.94
8.98
11.81
3.20
11.94
10.34
42
1.015
FCF / Net incomex
0.976
1.012
1.000
1.054
1.245
1.237
1.199
1.329
1.552
1.690
1.581
1.329
1.218
55
4.98
ROIC%
20.21
21.63
19.99
19.21
19.14
17.89
18.91
17.58
14.97
13.36
22.91
17.58
19.03
39
24.14
Return on equity%
10.80
10.52
8.33
10.30
10.64
9.37
11.09
13.07
10.64
7.65
13.79
10.64
10.58
80
9.80
Return on assets%
17.55
15.90
13.87
12.60
12.40
14.57
13.21
15.27
15.24
14.55
7.97
14.57
14.56
6
0.28
EPS£
0.09
0.10
0.10
0.10
0.11
0.11
0.12
0.11
0.12
0.13
0.30
4.28%
4.09%
—
25.99
EPS growth%
28.23
30.50
29.12
30.13
29.71
31.57
32.09
29.29
28.28
31.23
17.55
31.23
29.92
33
0.27
Bookvalue per sh£
0.11
0.12
0.11
0.11
0.11
0.12
0.11
0.09
0.10
0.11
0.24
(0.07%)
(0.29%)
—
0.23
FCF per share£
0.22
0.24
0.24
0.27
0.28
0.30
0.34
0.37
0.37
0.42
0.22
8.09%
6.25%
—
0.28
Dividend per sh£
0.34
0.39
0.44
0.45
0.51
0.50
0.51
0.56
0.55
0.61
0.14
3.92%
6.26%
—
11.78
Div yield (avg)%
23.68
26.26
24.01
23.79
23.86
22.47
19.86
19.65
19.31
18.16
28.72
19.65
23.08
10
7.68
Payout ratio%
23.44
22.75
21.16
22.49
24.04
26.03
23.83
23.35
21.22
23.72
23.81
23.72
23.40
36
637.6
Shares (diluted)M
679.0
623.0
660.8
732.9
775.5
877.7
937.9
920.7
840.8
886.8
643.6
2.72%
2.81%
92
16.08
Buyback yield%
16.92
15.26
17.18
17.77
19.22
19.04
17.26
15.18
13.24
10.52
10.45
15.18
17.05
8
1.316
D/E ratiox
1.404
1.536
1.565
1.725
1.964
2.095
1.979
2.121
2.179
2.266
1.649
2.121
1.971
94
184.0
Enterprise value£M
265.9
283.1
279.8
260.3
250.6
217.0
229.2
248.9
255.3
273.3
159.8
1.75%
0.54%
55
190.3
LT debt£M
230.0
209.9
187.0
182.7
164.3
162.6
163.6
153.5
154.6
160.9
53.96
(0.42%)
(3.64%)
77
Revenue
£273.9M
(0.09%)
1.00×
Cost of revenue
£149.0M
(0.12%)
1.00×
Operating expenses
£66.12M
(0.08%)
1.00×
Goodwill & intangibles
16.26%
Spread over hurdle
(1.43%)