89.96
Revenue£M
256.7
266.1
274.6
280.9
289.8
304.9
315.6
322.3
335.6
352.1
97.15
3.97%
3.69%
79
29.21
Revenue growth%
0.93
0.40
0.40
2.14
0.40
0.40
2.91
5.07
5.33
4.39
11.80
4.39
1.53
81
21.89
Gross margin%
15.56
13.04
12.84
15.48
17.35
15.72
15.49
14.79
14.09
12.32
17.35
14.79
15.14
92
22.84
Operating margin%
14.39
13.85
13.23
13.11
10.71
11.06
10.89
12.04
12.76
15.57
21.06
12.04
12.94
92
25.20
Net margin%
4.20
2.71
1.43
4.19
6.64
4.56
7.11
7.56
7.63
5.07
4.58
7.11
4.82
87
23.86
P/E ratio (avg)x
11.85
12.99
13.14
13.50
15.81
16.91
16.37
15.88
17.97
17.81
36.05
16.91
15.85
28
37.56
EV/EBITx
26.29
27.98
26.42
26.42
28.27
26.65
30.78
28.55
29.58
29.64
18.59
29.58
28.12
62
2.56
FCF yield (avg)%
19.72
19.80
19.54
21.26
19.40
19.40
21.55
24.17
24.21
26.51
25.20
24.17
20.53
49
24.33
FCF margin%
9.48
11.01
8.27
8.91
7.23
5.76
4.96
5.12
7.07
5.98
16.13
5.76
7.15
11
1.789
FCF / Net incomex
1.033
1.097
1.194
1.149
1.163
1.052
1.041
0.979
1.047
1.075
0.846
1.047
1.063
79
3.64
ROIC%
16.28
14.21
11.65
9.80
11.41
12.43
14.57
15.07
14.23
15.86
17.92
14.57
14.22
72
28.72
Return on equity%
19.31
18.60
17.87
16.58
16.59
19.51
17.01
19.77
19.51
19.75
19.05
19.51
18.96
45
10.96
Return on assets%
27.56
29.27
30.08
31.29
29.23
27.30
24.49
22.76
20.78
21.31
5.47
22.76
27.43
25
11.76
EPS£
23.06
23.70
25.68
23.67
24.60
26.04
28.60
32.18
30.94
30.75
12.74
4.57%
3.57%
—
19.76
EPS growth%
8.20
9.32
7.17
6.12
3.28
3.24
4.56
6.59
8.18
8.43
15.70
6.59
6.88
39
13.21
Bookvalue per sh£
12.29
12.68
13.77
16.13
15.32
17.37
19.83
19.11
22.38
22.70
11.32
8.18%
6.79%
—
12.41
FCF per share£
19.96
20.70
20.27
19.70
21.31
21.46
20.74
22.79
22.00
23.06
16.83
1.59%
2.01%
—
7.59
Dividend per sh£
24.83
25.54
24.88
26.99
28.13
27.26
26.72
31.60
37.39
45.05
15.18
9.88%
7.78%
—
13.52
Div yield (avg)%
24.56
22.88
25.83
26.33
26.75
29.04
28.11
26.41
24.77
22.83
16.82
26.41
26.08
17
17.86
Payout ratio%
3.16
4.59
4.03
4.73
3.45
1.27
2.74
0.67
0.40
0.69
15.23
0.69
2.95
86
7.470
Shares (diluted)M
8.093
8.112
8.308
9.283
9.932
10.84
12.54
14.98
16.34
17.43
7.463
11.91%
7.78%
84
16.20
Buyback yield%
18.29
20.34
17.97
16.97
16.27
18.14
20.76
17.83
19.38
19.63
16.65
19.38
18.22
27
1.446
D/E ratiox
2.009
2.151
2.456
2.600
3.041
3.285
3.519
3.753
3.588
3.466
0.115
3.519
3.163
51
255.6
Enterprise value£M
113.1
104.7
115.2
127.4
140.1
129.3
130.0
142.8
160.1
172.2
126.6
4.20%
4.98%
52
263.8
LT debt£M
51.17
53.28
53.48
50.68
57.44
62.48
61.24
65.75
75.96
71.27
71.41
4.41%
2.63%
8
Revenue
£352.1M
3.69%
1.00×
Cost of revenue
£224.5M
3.87%
1.02×
Operating expenses
£47.74M
2.99%
0.93×
Property and equipment
16.84%