119.5
Revenue£M
361.5
364.8
369.6
377.8
375.8
386.1
391.4
388.9
399.6
402.9
123.0
1.40%
1.07%
81
29.72
Revenue growth%
3.27
3.92
4.09
2.12
4.58
4.22
1.36
1.28
0.40
0.40
15.50
1.28
2.70
83
29.18
Gross margin%
13.25
11.74
9.91
7.81
6.00
8.48
7.26
5.37
8.31
6.68
8.27
7.26
8.06
24
2.62
Operating margin%
26.92
29.14
29.56
30.56
28.46
31.24
33.40
34.13
34.75
36.95
18.99
34.13
30.90
63
19.23
Net margin%
19.69
17.68
15.27
17.64
17.87
18.26
15.56
13.95
16.70
15.53
14.02
15.56
17.17
10
7.586
P/E ratio (avg)x
20.44
18.81
17.71
18.02
17.27
16.30
15.21
16.08
16.75
15.87
32.89
16.08
17.01
94
14.33
EV/EBITx
11.67
10.31
9.625
9.193
9.281
8.935
9.737
10.18
8.879
7.938
36.39
8.935
9.453
80
29.60
FCF yield (avg)%
12.93
14.48
16.47
16.15
14.08
13.33
16.12
16.51
16.28
13.57
15.15
16.12
15.30
58
28.59
FCF margin%
3.53
2.70
3.74
6.55
7.99
10.13
11.76
9.92
10.49
9.20
17.89
10.13
8.60
69
0.812
FCF / Net incomex
1.519
1.446
1.427
1.273
1.301
1.356
1.253
1.129
1.064
1.075
0.815
1.129
1.287
81
26.79
ROIC%
9.21
7.32
5.04
7.06
4.53
3.23
1.58
0.40
0.40
0.40
9.29
0.40
3.88
72
19.22
Return on equity%
17.87
18.10
18.10
17.23
15.31
15.18
12.19
13.99
11.48
14.06
3.88
13.99
15.25
53
12.71
Return on assets%
6.78
5.36
6.17
7.11
4.77
2.07
0.40
0.40
2.80
4.68
28.12
2.07
4.72
92
0.60
EPS£
0.34
0.34
0.35
0.34
0.36
0.34
0.35
0.33
0.31
0.31
0.67
(2.72%)
(0.96%)
—
20.01
EPS growth%
8.42
6.40
5.84
8.14
6.01
3.73
6.20
5.45
3.84
4.52
6.74
4.52
5.93
15
0.27
Bookvalue per sh£
0.14
0.15
0.15
0.14
0.13
0.13
0.12
0.10
0.11
0.10
0.68
(3.95%)
(3.25%)
—
0.12
FCF per share£
0.88
0.96
1.10
1.15
1.33
1.53
1.56
1.54
1.80
2.10
0.52
9.65%
9.51%
—
0.15
Dividend per sh£
0.31
0.37
0.40
0.47
0.47
0.47
0.56
0.58
0.64
0.63
0.28
6.17%
7.10%
—
14.49
Div yield (avg)%
0.40
1.89
2.94
1.56
0.40
2.88
0.72
2.41
1.96
3.54
20.63
2.41
1.93
28
28.44
Payout ratio%
15.11
14.90
15.30
13.19
11.43
14.43
15.97
13.66
10.98
8.45
4.36
13.66
14.05
88
0.577
Shares (diluted)B
0.806
0.759
0.875
0.852
0.958
0.971
1.063
1.220
1.182
1.208
0.573
4.75%
5.68%
34
23.58
Buyback yield%
3.44
1.21
0.40
0.40
1.95
4.56
1.58
1.50
1.40
3.73
24.45
1.58
1.54
75
0.862
D/E ratiox
0.366
0.400
0.401
0.465
0.511
0.527
0.614
0.679
0.741
0.823
1.299
0.679
0.519
51
297.0
Enterprise value£M
438.7
426.5
457.8
465.2
430.7
376.1
389.0
352.3
312.5
299.9
439.0
(6.98%)
(3.30%)
66
305.5
LT debt£M
289.7
278.8
255.4
230.1
257.2
286.9
268.3
261.0
287.9
283.9
28.70
2.00%
(1.04%)
43
Revenue
£402.9M
1.07%
1.00×
Cost of revenue
£251.7M
1.28%
1.02×
Operating expenses
£100.5M
0.99%
0.99×
Cash and investments
16.97%
Spread over hurdle
(5.38%)