430.7
Revenue£M
290.5
321.0
344.0
379.3
404.4
437.5
462.9
503.1
550.8
604.4
466.9
8.37%
8.67%
66
22.75
Revenue growth%
3.89
1.65
3.72
2.99
0.40
2.41
2.54
4.35
2.82
4.88
22.70
2.82
2.90
63
12.30
Gross margin%
15.62
17.37
19.88
21.02
19.71
20.74
21.49
23.18
22.12
19.49
9.19
21.49
20.31
76
5.67
Operating margin%
8.35
7.79
7.52
5.86
4.94
4.58
5.04
6.76
5.04
4.23
2.01
5.04
5.45
6
6.07
Net margin%
9.88
8.85
11.49
11.99
13.20
11.75
12.89
12.32
9.34
8.39
6.90
11.75
11.62
74
29.93
P/E ratio (avg)x
10.50
11.18
11.15
12.01
10.89
10.72
10.15
10.44
11.60
12.53
30.84
10.72
11.02
19
19.84
EV/EBITx
18.39
20.14
23.26
25.10
29.49
32.60
33.57
33.47
38.48
43.00
24.82
33.57
31.04
39
23.49
FCF yield (avg)%
23.92
22.74
21.44
20.88
20.66
23.43
24.32
24.93
25.13
25.13
20.77
24.93
23.67
16
27.31
FCF margin%
30.63
27.76
25.87
24.81
23.30
20.57
20.87
20.43
20.10
21.13
22.59
20.57
22.22
74
0.578
FCF / Net incomex
1.145
1.245
1.226
1.132
1.003
1.075
1.134
1.079
1.021
0.969
1.648
1.075
1.105
5
29.87
ROIC%
3.52
1.26
2.18
3.77
1.12
1.34
0.87
1.84
0.85
3.74
10.81
1.34
1.59
79
26.40
Return on equity%
13.74
13.19
12.63
14.51
12.28
12.37
11.17
12.61
11.32
8.49
4.86
11.32
12.49
58
3.66
Return on assets%
5.56
7.83
9.68
6.97
4.07
5.28
7.31
6.75
6.19
5.11
13.54
6.19
6.47
11
1.82
EPS£
1.16
1.11
1.06
0.99
0.94
0.82
0.84
0.86
0.89
0.79
1.91
(3.56%)
(3.43%)
—
13.63
EPS growth%
21.88
23.85
23.62
20.96
19.48
18.12
18.23
18.82
19.07
18.66
15.17
18.66
19.28
53
1.61
Bookvalue per sh£
0.80
0.79
0.74
0.73
0.79
0.72
0.68
0.64
0.65
0.61
2.30
(5.08%)
(1.97%)
—
2.59
FCF per share£
1.90
1.90
1.71
1.71
1.67
1.45
1.41
1.36
1.25
1.14
1.09
(7.42%)
(6.51%)
—
2.10
Dividend per sh£
2.03
1.99
2.26
2.39
2.41
2.59
2.43
2.77
2.85
2.95
1.52
4.17%
4.86%
—
24.60
Div yield (avg)%
24.02
22.74
24.86
25.53
25.07
27.49
24.73
25.70
26.31
23.96
14.84
25.70
24.96
70
3.87
Payout ratio%
11.62
8.64
6.34
5.44
7.65
6.95
8.22
6.10
3.93
5.43
21.80
6.10
6.65
59
119.1
Shares (diluted)M
123.9
136.1
137.4
139.3
155.9
174.2
196.9
228.2
232.4
226.2
119.2
7.73%
5.88%
60
12.57
Buyback yield%
15.25
17.32
19.22
17.37
14.72
14.62
13.05
10.51
11.05
9.76
15.31
11.05
14.67
54
1.751
D/E ratiox
1.133
1.223
1.253
1.427
1.603
1.591
1.613
1.585
1.836
2.103
0.862
1.613
1.588
84
0.101
Enterprise value£B
0.386
0.396
0.425
0.491
0.582
0.707
0.859
0.889
1.017
1.101
0.148
13.58%
12.26%
69
455.7
LT debt£M
68.58
73.38
81.74
80.59
93.24
95.45
97.51
108.9
116.6
109.1
572.1
3.19%
4.58%
48
Revenue
£604.4M
8.67%
1.00×
Cost of revenue
£341.4M
8.83%
1.01×
Operating expenses
£89.82M
8.41%
0.98×
Property and equipment
19.91%
Goodwill & intangibles
14.71%