10.30
RevenueE£M
20.01
21.51
22.82
23.96
25.15
27.06
28.80
30.94
32.28
33.95
11.16
6.18%
6.06%
66
8.50
Revenue growth%
28.24
28.91
27.64
28.27
28.88
27.40
25.31
25.40
24.38
27.22
20.77
25.40
27.52
92
6.81
Gross margin%
12.47
12.32
10.96
13.38
14.89
16.17
15.96
16.67
14.26
17.20
20.71
16.17
14.57
43
22.12
Operating margin%
20.87
20.47
22.74
24.99
22.32
20.57
18.99
20.72
18.76
19.43
6.54
19.43
20.65
80
8.11
Net margin%
9.62
10.99
9.61
10.32
8.11
8.80
6.14
6.40
8.51
10.59
23.70
8.51
9.20
79
37.97
P/E ratio (avg)x
27.03
24.69
21.93
21.24
21.38
19.23
19.75
21.44
22.63
24.73
22.05
21.44
21.69
87
11.97
EV/EBITx
25.70
23.71
21.56
20.56
21.14
20.81
22.72
21.89
21.69
21.90
9.194
21.89
21.79
9
14.22
FCF yield (avg)%
13.55
16.52
19.38
20.43
19.17
20.35
19.54
20.60
22.18
23.48
18.25
20.60
19.95
39
21.76
FCF margin%
16.27
13.94
13.87
16.48
18.43
19.35
19.23
19.16
19.17
20.63
25.57
19.23
18.80
50
0.951
FCF / Net incomex
2.331
2.571
2.799
2.949
3.081
2.975
3.264
3.557
4.236
4.121
1.285
3.557
3.028
29
3.03
ROIC%
25.30
26.20
24.78
24.53
26.80
27.44
27.28
29.74
30.29
31.48
13.82
29.74
27.04
63
3.60
Return on equity%
29.32
31.74
32.60
34.84
33.81
33.80
33.36
33.48
30.56
27.88
24.24
33.36
32.98
76
10.42
Return on assets%
20.78
21.60
21.92
23.35
24.74
26.46
27.51
29.40
31.34
30.64
21.07
29.40
25.60
63
0.06
EPSE£
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.12
0.06
7.65%
9.89%
—
10.32
EPS growth%
11.23
11.68
13.52
11.64
10.01
7.29
5.43
7.88
10.24
7.26
15.39
7.29
10.12
73
0.02
Bookvalue per shE£
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(4.28%)
(3.12%)
—
0.05
FCF per shareE£
0.10
0.10
0.10
0.10
0.09
0.08
0.08
0.08
0.09
0.09
0.02
1.14%
(1.07%)
—
0.04
Dividend per shE£
0.13
0.12
0.12
0.12
0.14
0.15
0.14
0.14
0.15
0.15
0.01
1.34%
1.78%
—
16.99
Div yield (avg)%
0.40
2.13
2.21
4.23
3.42
3.74
1.86
4.26
5.50
8.35
24.52
4.26
3.58
9
29.10
Payout ratio%
26.71
25.71
28.19
28.48
30.02
32.98
31.31
31.60
33.44
31.62
25.78
31.62
30.66
21
424.4
Shares (diluted)M
607.4
716.0
771.9
738.8
716.1
707.9
732.3
801.8
901.7
900.2
442.9
4.68%
5.64%
44
22.13
Buyback yield%
21.61
22.27
21.45
23.10
25.13
24.28
24.06
23.63
22.34
24.14
15.64
24.06
23.37
67
0.331
D/E ratiox
0.596
0.607
0.641
0.669
0.687
0.660
0.640
0.689
0.720
0.655
0.116
0.660
0.657
61
3.702
Enterprise valueE£M
2.395
2.085
1.840
1.801
1.637
1.718
1.679
1.636
1.484
1.602
4.759
(0.43%)
(3.31%)
65
21.84
LT debtE£M
24.39
26.95
30.86
30.63
34.90
39.48
37.11
41.50
40.92
44.39
6.546
4.93%
5.75%
65
Revenue
E£33.95M
6.06%
1.00×
Cost of revenue
E£23.76M
6.06%
1.00×
Operating expenses
E£5.749M
5.27%
0.93×
Goodwill & intangibles
16.16%
Spread over hurdle
(5.44%)