283.9
Revenue£M
292.9
311.5
327.8
360.1
385.3
406.4
436.3
473.9
521.4
557.5
297.6
7.67%
7.52%
70
2.76
Revenue growth%
0.40
2.22
0.69
0.79
0.40
0.40
1.84
0.65
0.40
2.23
3.08
0.65
0.67
7
13.18
Gross margin%
13.44
16.19
16.38
16.84
17.56
18.59
16.89
14.79
12.92
11.30
25.69
14.79
16.29
23
23.68
Operating margin%
18.89
16.26
18.37
18.51
18.01
21.00
19.60
16.69
17.21
15.67
14.16
17.21
18.19
80
6.48
Net margin%
6.16
3.63
5.97
5.92
4.87
7.26
9.94
10.35
12.80
13.30
11.72
10.35
6.71
55
12.12
P/E ratio (avg)x
43.32
52.15
52.69
53.50
55.48
60.25
63.79
62.55
63.82
73.70
37.82
63.79
57.87
54
31.61
EV/EBITx
5.060
4.565
3.972
4.084
4.360
3.856
3.337
3.242
2.833
2.901
11.01
3.242
3.914
11
9.28
FCF yield (avg)%
18.24
19.45
18.16
17.66
17.65
18.60
20.88
21.85
19.87
21.79
24.41
20.88
19.02
46
25.30
FCF margin%
2.73
2.18
3.55
3.64
5.49
5.14
5.96
7.49
4.85
6.76
22.26
5.96
5.00
85
1.226
FCF / Net incomex
0.499
0.544
0.559
0.649
0.737
0.821
0.950
0.989
1.089
1.029
1.146
0.989
0.779
72
24.70
ROIC%
23.26
24.50
27.38
28.49
30.73
30.41
31.33
33.96
35.40
33.03
16.13
33.03
30.57
75
26.22
Return on equity%
4.59
3.25
1.78
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.66
0.40
0.40
89
18.84
Return on assets%
26.10
26.96
29.15
27.72
26.22
26.53
28.81
30.00
29.14
29.17
24.30
29.14
28.26
77
0.89
EPS£
1.68
1.63
1.91
2.12
2.28
2.47
2.76
2.85
3.08
3.19
0.95
6.97%
8.29%
—
12.31
EPS growth%
7.68
8.56
9.48
12.41
10.53
7.80
6.21
6.54
8.78
9.18
7.75
7.80
8.67
66
0.93
Bookvalue per sh£
0.77
0.76
0.84
0.95
1.09
1.14
1.11
1.27
1.39
1.57
1.15
7.64%
8.06%
—
0.45
FCF per share£
2.44
2.49
2.47
2.46
2.69
3.08
3.48
3.52
3.56
3.72
1.76
6.68%
5.64%
—
0.51
Dividend per sh£
1.62
1.93
2.05
2.10
2.29
2.53
2.88
3.33
3.43
3.75
0.34
10.42%
9.22%
—
4.07
Div yield (avg)%
36.22
34.93
35.32
35.58
33.95
32.51
35.41
35.22
36.68
39.42
16.23
35.41
35.36
41
10.85
Payout ratio%
14.53
13.58
13.03
15.65
13.62
16.27
18.67
16.15
17.74
20.55
24.70
17.74
15.90
82
189.7
Shares (diluted)M
204.6
202.0
208.6
217.9
238.7
224.8
240.2
275.1
267.0
290.8
186.6
4.03%
3.23%
67
17.71
Buyback yield%
7.81
9.62
8.22
9.11
7.18
5.30
5.73
8.67
8.72
7.27
21.46
7.27
8.01
93
1.555
D/E ratiox
0.450
0.477
0.421
0.439
0.430
0.432
0.415
0.402
0.432
0.464
1.185
0.432
0.432
19
62.12
Enterprise value£M
184.9
185.9
173.0
152.4
136.3
127.4
120.8
107.7
118.7
128.8
396.7
(1.14%)
(2.73%)
45
97.46
LT debt£M
196.0
197.6
214.3
237.7
210.1
204.6
226.9
244.6
258.3
225.4
400.7
1.42%
0.17%
78
Revenue
£557.5M
7.52%
1.00×
Cost of revenue
£331.6M
7.79%
1.03×
Operating expenses
£132.9M
7.02%
0.95×
Property and equipment
16.99%
Cash and investments
16.27%