194.2
Revenue£M
96.13
100.9
109.0
112.9
122.1
126.3
130.4
137.8
147.9
154.6
208.8
4.84%
5.43%
47
4.47
Revenue growth%
10.78
13.63
11.81
14.64
16.96
15.77
18.23
18.24
16.02
17.17
24.02
17.17
15.89
17
21.85
Gross margin%
20.88
21.88
22.04
23.69
26.20
27.18
24.47
21.62
20.91
22.13
2.26
22.13
22.09
93
4.28
Operating margin%
4.14
3.36
5.64
3.45
5.83
2.91
4.26
1.68
2.71
0.40
20.09
2.71
3.41
66
6.00
Net margin%
21.65
22.21
22.57
25.02
26.68
29.28
31.60
29.57
30.37
30.16
24.20
30.16
27.98
43
30.20
P/E ratio (avg)x
20.58
19.77
23.50
24.10
28.39
30.67
31.83
36.64
43.31
49.02
10.45
36.64
29.53
63
15.56
EV/EBITx
16.01
14.77
14.35
16.00
17.27
18.25
19.42
20.74
22.94
25.53
31.50
20.74
17.76
43
17.76
FCF yield (avg)%
9.30
8.98
8.96
10.44
8.78
10.46
9.39
11.11
9.08
9.42
5.31
9.42
9.35
27
6.10
FCF margin%
2.94
4.99
4.73
5.85
6.40
5.16
3.42
1.78
3.66
6.23
25.20
3.66
4.86
28
0.605
FCF / Net incomex
2.082
2.064
2.242
2.269
2.609
2.628
2.664
3.135
3.592
4.019
0.305
3.135
2.618
40
16.16
ROIC%
20.84
17.97
19.33
19.58
22.28
22.49
22.40
19.82
17.74
18.81
23.32
19.82
19.70
26
2.02
Return on equity%
26.73
27.58
27.27
29.84
30.96
33.86
35.57
33.93
35.15
37.12
2.38
35.15
32.41
31
19.76
Return on assets%
25.25
23.63
24.35
24.11
24.88
27.16
25.00
24.92
26.54
24.20
26.09
25.00
24.90
87
0.39
EPS£
0.46
0.42
0.46
0.41
0.39
0.43
0.40
0.44
0.47
0.47
0.40
3.89%
0.84%
—
14.54
EPS growth%
2.43
4.01
4.70
3.50
4.76
6.09
3.40
6.25
8.22
8.57
6.44
6.25
4.73
72
0.22
Bookvalue per sh£
0.66
0.67
0.73
0.73
0.69
0.76
0.80
0.81
0.78
0.80
0.20
3.05%
3.55%
—
0.37
FCF per share£
0.70
0.79
0.79
0.76
0.76
0.90
1.03
1.02
1.05
1.07
0.48
7.17%
4.99%
—
0.23
Dividend per sh£
0.48
0.50
0.45
0.43
0.41
0.45
0.44
0.44
0.40
0.39
0.34
(1.23%)
(3.28%)
—
15.11
Div yield (avg)%
23.53
25.71
27.77
26.26
25.91
26.61
24.65
26.84
28.71
27.85
6.21
26.84
26.43
71
25.57
Payout ratio%
24.77
25.29
24.41
25.04
22.17
21.37
24.15
21.92
23.56
21.80
27.52
21.92
23.86
60
346.0
Shares (diluted)M
321.5
303.3
308.9
335.6
375.0
377.1
417.0
460.6
472.3
437.4
351.5
3.13%
3.23%
61
14.02
Buyback yield%
18.79
21.48
23.34
22.52
20.15
19.56
19.73
19.58
21.63
24.50
22.31
19.73
20.81
20
1.720
D/E ratiox
0.902
0.955
1.108
1.188
1.355
1.488
1.605
1.500
1.744
1.731
0.711
1.605
1.422
61
162.7
Enterprise value£M
23.46
22.99
24.92
25.04
27.36
25.33
28.15
28.78
32.22
30.04
128.0
1.89%
1.62%
82
111.9
LT debt£M
84.61
76.75
80.78
86.47
85.72
81.89
84.99
79.60
78.14
75.67
146.6
(2.46%)
(0.56%)
24
Revenue
£154.6M
5.43%
1.00×
Cost of revenue
£103.0M
5.70%
1.03×
Operating expenses
£27.51M
4.99%
0.96×
Property and equipment
14.20%