164.9
Revenue£M
463.3
506.0
556.8
613.7
662.5
703.5
752.0
817.7
880.8
934.0
176.8
7.11%
8.10%
37
15.02
Revenue growth%
19.39
18.76
20.28
21.92
24.58
24.28
26.09
29.02
29.92
30.88
16.23
29.02
24.43
31
20.82
Gross margin%
11.43
11.44
9.69
7.73
5.75
6.37
4.80
5.44
6.38
8.11
17.96
6.37
7.05
39
22.01
Operating margin%
19.82
20.15
17.64
14.81
12.15
12.93
11.78
11.24
9.59
9.84
18.26
11.24
12.54
80
15.17
Net margin%
0.73
0.40
2.48
4.03
4.06
1.08
1.12
1.61
3.33
3.85
24.56
1.61
2.04
6
37.29
P/E ratio (avg)x
6.449
5.467
4.639
4.351
4.692
5.067
5.053
4.337
4.280
3.876
30.99
4.337
4.666
19
13.86
EV/EBITx
25.98
27.62
30.98
31.09
32.17
36.43
35.84
37.90
44.24
47.54
22.18
37.90
34.00
16
14.05
FCF yield (avg)%
28.10
25.15
28.09
29.03
28.26
27.73
28.33
28.85
30.41
28.56
15.28
28.56
28.30
72
7.94
FCF margin%
20.21
19.40
20.14
21.87
19.95
22.30
24.70
22.11
19.63
22.50
16.72
22.30
21.04
25
0.582
FCF / Net incomex
1.859
2.079
2.184
2.598
3.028
3.521
3.922
4.150
5.025
5.685
1.623
4.150
3.274
34
8.13
ROIC%
0.40
0.40
0.40
3.24
2.92
5.87
3.60
5.87
3.83
2.35
16.03
3.83
3.08
63
13.95
Return on equity%
26.43
27.03
28.51
25.82
28.38
26.33
27.94
29.26
28.93
26.22
5.97
27.94
27.49
87
3.52
Return on assets%
6.04
7.05
6.13
3.67
2.16
0.40
0.40
0.40
0.40
0.40
22.46
0.40
1.28
69
0.86
EPS£
0.25
0.24
0.21
0.20
0.20
0.17
0.16
0.14
0.15
0.15
0.90
(5.42%)
(4.95%)
—
15.63
EPS growth%
20.00
19.27
17.75
16.62
19.37
18.66
18.25
19.15
21.84
20.99
3.20
19.15
19.21
28
0.32
Bookvalue per sh£
0.32
0.33
0.35
0.32
0.34
0.35
0.35
0.32
0.32
0.36
0.83
1.15%
2.46%
—
0.76
FCF per share£
0.65
0.73
0.80
0.90
0.98
1.17
1.12
1.34
1.33
1.31
0.66
5.85%
8.54%
—
0.91
Dividend per sh£
0.42
0.48
0.53
0.57
0.64
0.67
0.72
0.70
0.69
0.75
0.81
3.33%
7.21%
—
3.44
Div yield (avg)%
32.72
32.07
29.07
27.09
24.33
27.21
29.39
30.75
27.79
27.97
9.43
27.97
28.52
60
19.78
Payout ratio%
23.53
24.77
23.12
20.24
20.28
19.84
19.06
20.12
22.40
22.47
20.77
20.12
21.34
32
0.766
Shares (diluted)B
0.838
0.857
0.933
1.036
1.107
1.223
1.369
1.497
1.440
1.488
0.740
6.11%
5.61%
9
19.71
Buyback yield%
8.83
11.81
12.96
14.56
13.22
14.45
14.08
12.22
10.08
7.55
17.78
12.22
12.59
60
0.643
D/E ratiox
0.776
0.732
0.651
0.641
0.679
0.671
0.597
0.587
0.553
0.593
1.172
0.593
0.646
78
0.270
Enterprise value£B
0.936
1.018
1.161
1.152
1.200
1.315
1.269
1.193
1.333
1.537
0.392
5.06%
6.55%
66
78.57
LT debt£M
127.1
116.2
114.2
108.2
119.9
125.3
124.2
127.7
139.5
132.4
714.6
1.99%
(0.18%)
11
Revenue
£934.0M
8.10%
1.00×
Cost of revenue
£402.1M
8.28%
1.02×
Operating expenses
£218.7M
8.13%
1.00×