449.4
Revenue£M
364.3
387.1
402.6
422.0
444.3
479.0
513.8
545.5
590.3
461.5
562.0
6.94%
6.43%
47
28.60
Revenue growth%
9.87
10.96
9.16
10.86
8.49
10.65
10.49
9.55
8.57
14.62
23.02
9.55
9.71
32
27.74
Gross margin%
25.53
28.02
28.36
25.47
23.57
24.28
22.30
24.91
23.93
6.28
8.87
23.93
24.60
48
28.90
Operating margin%
17.85
16.57
15.22
12.65
14.18
16.84
16.42
15.30
15.91
27.10
28.01
15.91
15.90
66
28.76
Net margin%
33.64
32.27
35.22
34.03
35.95
34.87
34.17
35.77
35.48
22.00
19.63
35.48
34.85
49
28.82
P/E ratio (avg)x
30.35
31.72
35.40
37.71
36.28
39.33
38.11
38.39
39.84
18.93
23.84
38.39
37.00
40
37.94
EV/EBITx
43.75
43.77
40.46
38.04
37.18
36.81
40.87
46.36
44.22
8.318
37.34
40.87
40.66
74
19.58
FCF yield (avg)%
11.00
12.36
14.89
14.52
16.48
14.16
15.38
15.59
12.85
24.31
10.38
15.38
14.34
50
18.00
FCF margin%
23.45
25.68
24.78
22.04
24.89
24.95
25.02
23.58
23.32
18.17
4.17
24.89
24.83
41
0.592
FCF / Net incomex
0.791
0.773
0.761
0.910
0.917
1.093
1.092
1.092
1.265
0.108
0.343
1.092
0.914
14
19.22
ROIC%
20.60
21.12
18.56
18.78
17.31
14.64
12.85
10.11
11.59
19.02
16.35
12.85
17.94
51
22.57
Return on equity%
31.00
28.85
31.50
30.62
28.46
29.84
31.92
30.09
30.27
18.57
8.85
30.09
30.18
34
7.69
Return on assets%
11.20
12.10
15.03
15.89
15.48
14.40
12.22
12.71
13.09
7.57
4.36
13.09
12.90
28
0.27
EPS£
0.40
0.45
0.54
0.60
0.62
0.71
0.78
0.76
0.87
0.29
0.30
7.83%
9.78%
—
2.81
EPS growth%
8.15
5.46
5.12
6.51
8.59
9.68
8.10
10.82
9.91
20.74
16.25
9.68
8.13
48
0.35
Bookvalue per sh£
0.18
0.18
0.19
0.21
0.22
0.24
0.26
0.23
0.22
0.18
0.39
0.64%
1.81%
—
0.12
FCF per share£
0.45
0.44
0.45
0.43
0.50
0.55
0.59
0.65
0.64
0.25
0.27
8.28%
3.77%
—
0.29
Dividend per sh£
0.28
0.28
0.30
0.31
0.30
0.29
0.27
0.24
0.26
0.21
0.37
(3.83%)
(0.41%)
—
2.31
Div yield (avg)%
16.63
18.52
17.07
20.03
20.41
18.02
16.69
18.73
17.01
22.95
28.02
18.02
17.79
51
9.49
Payout ratio%
0.40
0.89
0.40
2.46
2.04
2.19
2.05
3.26
0.95
15.46
2.80
2.05
1.49
95
0.728
Shares (diluted)B
1.023
0.947
0.885
0.965
1.007
1.048
1.168
1.220
1.284
0.727
0.726
5.87%
3.25%
59
10.23
Buyback yield%
0.40
0.40
1.18
3.23
1.49
0.54
1.61
0.44
0.40
20.34
6.85
0.54
0.49
65
0.624
D/E ratiox
0.931
0.805
0.828
0.860
0.777
0.801
0.768
0.722
0.779
1.067
0.724
0.777
0.803
55
106.4
Enterprise value£M
504.6
474.1
431.8
420.0
440.7
412.2
398.3
411.1
361.8
227.8
459.8
(2.94%)
(3.87%)
10
560.6
LT debt£M
521.2
545.5
562.4
502.5
496.3
468.1
424.4
448.3
476.3
58.90
276.3
(1.06%)
(0.29%)
18
Revenue
£590.3M
6.43%
1.00×
Cost of revenue
£319.7M
6.85%
1.04×
Operating expenses
£103.5M
5.72%
0.94×
Cash and investments
18.54%
Property and equipment
14.43%
Spread over hurdle
11.09%