141.2
Revenue£M
276.7
293.5
311.8
325.2
339.1
352.3
368.3
382.0
389.5
405.7
146.8
3.65%
4.17%
91
11.94
Revenue growth%
4.60
4.12
5.85
6.86
4.95
3.27
4.03
3.39
5.50
5.23
10.64
4.03
4.78
31
21.65
Gross margin%
15.96
12.96
14.94
14.40
15.39
15.48
13.95
11.83
10.08
11.50
24.67
11.83
14.17
86
12.71
Operating margin%
21.47
24.33
27.22
25.03
26.45
23.65
22.76
21.14
21.85
20.90
20.31
21.85
23.21
8
27.89
Net margin%
19.49
19.04
19.97
19.59
20.75
19.60
19.23
20.36
22.38
21.61
22.10
20.36
19.79
33
23.32
P/E ratio (avg)x
7.524
7.744
8.095
7.428
7.793
8.055
7.505
7.562
6.860
7.152
32.81
7.505
7.543
6
34.88
EV/EBITx
11.17
11.52
11.03
10.97
10.82
12.29
14.25
16.08
16.09
16.91
22.47
16.08
11.91
55
27.05
FCF yield (avg)%
25.32
27.63
27.45
28.18
25.97
24.79
25.08
22.77
25.40
24.62
19.05
24.79
25.36
86
10.15
FCF margin%
1.22
2.18
0.40
2.34
2.11
5.11
3.31
3.54
1.81
0.93
22.60
3.31
2.15
85
0.406
FCF / Net incomex
2.298
2.519
3.006
2.938
3.413
3.979
4.727
5.433
5.989
6.758
0.296
5.433
3.696
29
5.06
ROIC%
28.80
29.02
31.10
30.84
28.82
28.52
31.12
28.46
29.92
32.48
12.75
29.92
29.47
28
13.61
Return on equity%
16.48
14.37
13.44
14.77
14.35
13.22
11.20
11.51
9.10
11.55
4.30
11.51
13.33
78
2.62
Return on assets%
7.41
5.97
5.82
6.41
5.98
8.14
5.93
8.25
11.02
8.86
11.37
8.25
6.91
35
0.45
EPS£
0.49
0.53
0.56
0.56
0.60
0.68
0.72
0.71
0.74
0.76
0.48
4.73%
4.38%
—
14.84
EPS growth%
1.15
0.59
2.76
1.87
2.20
0.40
0.61
1.53
3.43
5.06
9.97
1.53
1.70
21
0.51
Bookvalue per sh£
0.87
0.91
1.03
1.23
1.24
1.27
1.46
1.75
2.08
2.27
0.11
12.92%
11.58%
—
0.44
FCF per share£
0.33
0.38
0.38
0.45
0.47
0.46
0.45
0.51
0.59
0.62
0.46
5.61%
6.69%
—
0.20
Dividend per sh£
0.26
0.28
0.24
0.25
0.26
0.23
0.23
0.23
0.23
0.24
0.55
(1.39%)
(1.26%)
—
20.14
Div yield (avg)%
26.65
27.05
28.51
26.95
27.75
29.99
30.63
33.20
32.34
30.69
8.71
30.69
29.25
62
15.22
Payout ratio%
20.10
19.03
19.15
16.36
17.20
19.27
22.04
22.76
22.46
21.52
18.40
22.04
19.69
52
0.525
Shares (diluted)B
0.981
1.055
1.199
1.232
1.228
1.383
1.449
1.429
1.515
1.536
0.502
4.59%
6.59%
60
6.98
Buyback yield%
16.12
15.52
16.40
13.41
14.05
11.61
13.72
13.24
14.16
13.76
9.38
13.72
13.90
67
0.496
D/E ratiox
0.785
0.853
0.792
0.749
0.847
0.888
0.836
0.904
1.043
1.165
1.543
0.904
0.850
36
114.3
Enterprise value£M
60.00
61.34
70.07
76.14
72.25
68.36
78.31
76.09
89.35
88.72
127.1
4.19%
4.97%
48
278.7
LT debt£M
330.2
363.1
386.6
410.9
456.3
457.4
437.6
440.8
413.0
480.9
166.2
1.06%
3.41%
80
Revenue
£405.7M
4.17%
1.00×
Cost of revenue
£281.5M
4.07%
0.99×
Operating expenses
£86.14M
4.38%
1.02×
Spread over hurdle
42.64%