46.19
Revenue£M
329.1
340.7
349.7
356.9
363.1
372.4
387.9
400.2
422.5
435.1
51.66
3.69%
3.12%
6
26.28
Revenue growth%
0.40
0.40
0.40
2.18
4.82
7.71
7.87
10.71
10.34
7.57
24.44
7.87
6.19
15
14.86
Gross margin%
25.33
24.75
27.53
27.48
26.81
25.82
27.98
25.34
26.33
29.09
21.20
26.33
26.57
35
9.47
Operating margin%
31.62
33.27
34.55
34.53
36.55
35.92
33.70
35.83
32.99
30.54
10.63
33.70
34.12
27
3.92
Net margin%
10.76
12.47
15.19
13.01
13.14
10.97
10.39
13.09
15.93
18.48
4.98
13.09
13.05
35
34.14
P/E ratio (avg)x
28.61
30.40
30.78
36.13
39.53
45.66
49.80
59.19
70.46
84.28
20.19
59.19
42.59
58
6.590
EV/EBITx
13.78
12.80
13.41
12.64
13.06
11.56
10.13
10.97
9.913
9.902
16.21
10.13
12.10
51
25.26
FCF yield (avg)%
22.07
22.00
23.38
25.27
25.24
24.17
24.27
25.12
27.41
27.72
8.72
25.12
24.69
13
26.06
FCF margin%
26.03
27.53
24.60
23.24
20.58
18.67
19.22
21.23
20.74
17.99
23.48
19.22
20.98
6
1.441
FCF / Net incomex
2.248
1.997
1.936
1.824
1.819
1.744
1.685
1.498
1.552
1.633
0.752
1.633
1.782
18
4.42
ROIC%
10.95
8.35
9.14
9.14
8.48
11.29
13.94
10.94
8.73
5.80
13.99
10.94
9.14
81
2.24
Return on equity%
24.43
22.61
22.19
21.14
19.76
21.26
23.20
26.12
28.90
27.28
26.54
26.12
22.90
92
13.57
Return on assets%
12.38
12.23
12.00
12.52
10.71
8.55
6.04
3.68
5.68
4.13
4.15
5.68
9.63
75
0.26
EPS£
0.39
0.36
0.38
0.41
0.39
0.40
0.39
0.39
0.39
0.38
0.28
(0.60%)
0.69%
—
19.29
EPS growth%
20.58
19.57
20.07
19.25
16.78
15.08
14.46
15.41
12.54
13.76
10.29
14.46
16.09
88
0.85
Bookvalue per sh£
0.41
0.43
0.37
0.33
0.29
0.25
0.25
0.26
0.23
0.20
0.62
(6.95%)
(8.07%)
—
0.68
FCF per share£
0.36
0.41
0.46
0.49
0.48
0.55
0.63
0.62
0.63
0.70
1.04
7.55%
8.21%
—
0.34
Dividend per sh£
0.48
0.45
0.50
0.44
0.43
0.42
0.45
0.42
0.47
0.52
0.73
4.07%
0.32%
—
24.09
Div yield (avg)%
2.38
5.03
6.39
3.59
6.06
6.45
9.44
8.20
7.60
6.95
9.56
7.60
6.42
57
10.90
Payout ratio%
20.63
23.42
22.14
21.81
20.34
19.81
19.44
19.62
19.34
18.30
21.11
19.44
20.08
11
202.4
Shares (diluted)M
211.0
223.4
220.7
219.8
236.5
256.5
253.6
259.0
286.7
339.7
197.8
7.51%
5.26%
72
21.39
Buyback yield%
5.01
3.95
4.79
6.97
7.55
8.82
11.13
12.33
14.66
16.43
26.96
12.33
8.19
82
1.500
D/E ratiox
1.894
1.861
1.927
1.789
1.977
2.152
2.070
2.244
2.577
2.494
1.713
2.244
2.024
13
194.2
Enterprise value£M
238.2
225.4
233.5
235.5
228.4
238.4
257.1
254.3
226.6
197.6
296.1
(2.85%)
(1.40%)
87
329.7
LT debt£M
291.6
296.9
297.7
310.7
303.4
348.6
350.9
409.6
398.7
421.5
247.0
6.80%
4.35%
14
Revenue
£435.1M
3.12%
1.00×
Cost of revenue
£304.6M
3.12%
1.00×
Operating expenses
£57.54M
2.75%
0.97×
Spread over hurdle
73.11%