214.8
Revenue£M
189.2
202.5
216.3
237.9
257.4
283.4
300.6
323.3
343.2
364.8
238.0
7.22%
7.58%
58
17.08
Revenue growth%
22.94
25.86
25.09
25.64
25.97
25.27
24.98
23.92
25.42
25.04
16.80
25.04
25.18
89
2.95
Gross margin%
16.39
17.18
16.39
18.25
18.20
18.23
17.60
15.96
16.31
18.25
9.47
17.60
17.39
24
21.82
Operating margin%
27.67
30.45
28.90
27.08
24.66
27.22
25.47
22.72
25.22
24.09
26.58
25.22
26.27
87
25.42
Net margin%
23.50
25.16
24.64
24.96
25.49
22.73
22.55
22.76
21.41
23.40
11.77
22.73
23.45
27
16.64
P/E ratio (avg)x
12.28
13.38
12.90
11.47
11.58
11.83
11.28
10.14
9.848
9.538
14.97
10.14
11.52
21
32.30
EV/EBITx
16.42
16.18
16.64
16.85
15.53
16.78
18.20
19.29
20.83
20.66
7.516
19.29
16.82
23
11.57
FCF yield (avg)%
10.31
7.68
8.08
9.99
12.65
14.10
15.18
15.46
17.39
19.57
28.34
15.46
13.37
41
10.27
FCF margin%
17.71
18.49
18.34
18.42
20.72
17.86
20.12
22.30
24.19
23.91
28.87
22.30
19.30
26
1.255
FCF / Net incomex
0.957
0.978
0.926
1.018
1.065
1.225
1.409
1.339
1.239
1.426
1.660
1.339
1.145
26
2.92
ROIC%
9.60
10.53
10.53
7.95
7.53
10.42
12.18
15.08
17.62
16.53
21.92
15.08
10.53
58
10.17
Return on equity%
11.64
13.10
14.50
14.49
15.53
17.15
16.62
18.78
16.66
14.74
28.10
16.66
15.13
89
28.02
Return on assets%
20.02
17.26
17.72
20.30
17.76
19.41
19.86
21.79
21.39
21.83
25.27
21.39
19.94
56
0.16
EPS£
0.13
0.12
0.11
0.12
0.14
0.15
0.15
0.15
0.15
0.15
0.16
2.33%
0.96%
—
15.60
EPS growth%
32.57
31.96
31.91
30.59
31.20
30.33
30.92
30.38
31.06
28.49
19.03
30.38
30.99
74
0.18
Bookvalue per sh£
0.16
0.18
0.21
0.23
0.23
0.22
0.24
0.24
0.26
0.28
0.22
3.88%
5.90%
—
0.21
FCF per share£
0.16
0.17
0.18
0.21
0.20
0.21
0.24
0.22
0.25
0.24
0.22
3.58%
4.84%
—
0.10
Dividend per sh£
0.26
0.25
0.26
0.31
0.37
0.41
0.46
0.44
0.49
0.53
0.04
7.58%
7.33%
—
23.25
Div yield (avg)%
11.99
9.46
11.72
11.20
11.63
13.15
10.67
9.24
9.79
7.16
25.24
9.79
10.94
15
24.46
Payout ratio%
25.77
24.62
25.05
24.07
26.09
23.18
22.79
25.25
25.66
23.84
27.42
23.84
24.83
11
481.7
Shares (diluted)M
387.5
338.6
299.0
308.5
273.8
243.4
230.9
211.5
219.6
226.7
494.1
(3.71%)
(6.33%)
45
21.01
Buyback yield%
32.33
34.17
32.92
30.08
28.42
31.28
28.88
29.13
30.87
32.53
22.37
30.87
31.07
87
0.232
D/E ratiox
0.833
0.870
0.937
0.978
0.951
0.909
0.897
0.950
1.055
1.218
0.849
0.950
0.943
65
312.5
Enterprise value£M
74.07
79.01
73.27
73.06
71.23
61.67
55.72
53.97
54.12
58.94
271.2
(3.72%)
(2.99%)
22
250.1
LT debt£M
410.9
484.4
572.0
661.7
676.6
774.6
760.3
760.7
726.2
828.9
212.3
4.14%
8.38%
17
Revenue
£364.8M
7.58%
1.00×
Cost of revenue
£212.3M
7.98%
1.04×
Operating expenses
£34.64M
6.03%
0.86×
Property and equipment
20.57%
Goodwill & intangibles
15.52%
Spread over hurdle
28.86%