262.9
Revenue£M
320.6
323.9
340.7
345.0
350.2
367.1
370.7
377.2
395.6
412.1
269.3
3.31%
2.85%
10
8.26
Revenue growth%
23.93
21.56
21.18
20.11
22.89
20.40
17.65
15.77
16.49
14.90
8.90
16.49
20.25
51
2.94
Gross margin%
13.04
11.79
11.44
9.79
12.62
10.59
12.94
12.06
12.52
10.09
10.61
12.06
11.92
45
14.43
Operating margin%
23.97
26.19
27.32
29.27
30.23
28.81
26.22
26.93
29.22
29.19
21.69
28.81
28.07
68
4.59
Net margin%
24.41
22.70
20.17
17.94
18.95
19.18
17.62
17.43
17.33
15.52
3.34
17.43
18.45
46
32.11
P/E ratio (avg)x
22.55
25.15
26.29
25.95
27.47
32.81
35.96
43.11
45.11
47.49
20.97
43.11
30.14
19
25.95
EV/EBITx
6.030
5.757
5.056
5.086
5.120
5.384
4.910
4.265
3.964
3.612
36.45
4.265
5.071
36
24.90
FCF yield (avg)%
24.61
25.24
26.24
25.86
26.96
28.71
29.97
28.50
25.97
25.33
7.25
28.50
26.11
29
7.08
FCF margin%
23.61
22.87
22.34
24.27
24.69
26.30
25.82
23.29
25.78
23.07
25.58
25.78
23.94
42
0.460
FCF / Net incomex
1.080
1.254
1.344
1.489
1.469
1.495
1.662
1.768
2.026
2.120
0.269
1.768
1.492
27
15.37
ROIC%
30.65
32.68
34.08
32.91
35.05
34.47
31.91
28.99
26.98
29.22
18.76
29.22
32.30
53
26.31
Return on equity%
15.03
17.22
20.07
21.24
24.06
23.63
22.37
24.61
25.84
26.57
26.41
24.61
23.00
13
5.73
Return on assets%
34.97
37.50
36.14
34.25
36.93
36.66
35.19
37.73
36.50
34.66
10.60
36.50
36.32
65
3.22
EPS£
3.52
3.86
4.04
3.60
3.96
3.72
3.77
4.03
3.51
3.86
3.32
(0.53%)
1.93%
—
28.55
EPS growth%
7.09
5.34
7.63
6.67
8.53
6.61
5.41
2.62
5.60
5.28
27.56
5.41
6.11
95
2.01
Bookvalue per sh£
2.38
2.38
2.29
2.38
2.46
2.80
2.64
2.73
2.81
2.80
3.24
2.62%
2.99%
—
2.38
FCF per share£
1.21
1.19
1.40
1.54
1.75
1.87
1.96
2.36
2.35
2.40
3.71
6.56%
8.44%
—
3.11
Dividend per sh£
0.58
0.66
0.73
0.82
0.84
0.80
0.74
0.70
0.67
0.70
2.85
(3.49%)
1.07%
—
14.10
Div yield (avg)%
12.49
15.11
13.05
11.97
13.93
14.57
12.71
9.95
7.90
5.62
24.45
9.95
12.60
9
23.74
Payout ratio%
28.27
30.74
30.77
29.46
31.96
32.79
30.59
28.30
28.21
29.61
28.90
29.61
30.10
41
111.7
Shares (diluted)M
153.7
151.7
145.6
166.8
165.8
164.1
157.7
154.7
176.4
164.7
111.9
(0.13%)
0.22%
91
4.36
Buyback yield%
18.77
17.84
20.59
19.95
21.79
23.67
23.09
22.78
25.03
26.08
21.11
23.67
22.29
77
1.778
D/E ratiox
1.146
1.144
1.123
1.057
1.101
1.151
1.165
1.172
1.130
1.176
1.347
1.165
1.145
80
231.3
Enterprise value£M
268.2
251.9
273.8
250.7
273.7
304.6
300.4
301.5
315.8
311.0
283.0
2.59%
0.97%
74
0.355
LT debt£B
0.657
0.672
0.710
0.818
0.960
1.109
1.201
1.182
1.141
1.232
0.294
5.11%
7.63%
89
Revenue
£412.1M
2.85%
1.00×
Cost of revenue
£281.2M
2.74%
0.99×
Operating expenses
£93.54M
2.80%
1.00×
Property and equipment
21.89%
Goodwill & intangibles
13.93%