87.71
Revenue£M
374.0
387.7
389.8
402.5
403.2
419.2
425.6
430.1
433.8
434.0
97.80
1.49%
1.67%
59
29.44
Revenue growth%
10.33
8.73
6.05
5.70
7.67
5.41
5.39
3.14
1.47
0.40
24.22
3.14
5.55
91
17.22
Gross margin%
13.64
15.00
13.60
13.04
12.93
15.15
17.96
19.88
22.09
24.79
21.05
19.88
15.07
40
4.77
Operating margin%
34.71
32.30
30.36
27.47
29.79
31.12
31.95
30.71
30.70
31.68
8.78
31.12
30.92
37
5.68
Net margin%
24.13
21.79
20.99
23.77
22.13
22.87
25.73
26.65
25.90
27.59
6.69
25.90
23.95
78
35.82
P/E ratio (avg)x
26.97
31.41
37.11
36.35
37.49
37.75
45.16
47.11
55.67
64.01
35.70
47.11
37.62
37
9.760
EV/EBITx
37.82
41.73
46.21
53.82
57.56
67.60
72.20
82.85
82.69
92.14
23.18
82.69
62.58
25
9.54
FCF yield (avg)%
26.56
29.12
30.13
32.38
34.97
35.99
38.32
37.72
35.62
33.16
3.00
35.99
34.07
6
24.94
FCF margin%
12.57
13.77
12.25
10.17
13.08
15.85
17.31
15.13
16.89
16.48
17.53
16.48
14.45
45
0.548
FCF / Net incomex
1.270
1.247
1.388
1.620
1.817
1.986
2.222
2.380
2.710
3.184
1.374
2.380
1.901
53
4.28
ROIC%
24.14
22.54
22.47
19.65
17.91
20.57
21.24
19.53
20.90
20.58
13.78
20.58
20.74
67
15.75
Return on equity%
32.00
29.18
29.98
30.55
29.65
32.31
31.22
33.58
32.23
33.70
15.81
32.31
31.61
40
18.52
Return on assets%
23.91
20.96
21.39
19.68
19.40
20.58
18.80
19.36
18.78
17.72
8.27
18.80
19.54
72
0.25
EPS£
0.43
0.49
0.56
0.66
0.67
0.74
0.86
1.00
1.09
1.23
0.26
13.08%
11.55%
—
24.13
EPS growth%
24.10
23.11
23.48
25.13
25.87
23.79
26.61
26.67
28.22
26.12
27.68
26.61
25.50
62
0.44
Bookvalue per sh£
0.14
0.14
0.14
0.16
0.18
0.20
0.19
0.23
0.23
0.23
0.14
5.27%
6.42%
—
0.18
FCF per share£
0.96
0.95
0.99
1.11
1.13
1.23
1.41
1.64
1.80
1.98
0.64
11.73%
8.77%
—
0.26
Dividend per sh£
0.56
0.54
0.53
0.50
0.46
0.47
0.54
0.57
0.64
0.62
0.71
6.44%
0.51%
—
19.29
Div yield (avg)%
21.02
19.52
19.51
19.19
22.15
19.64
20.15
21.83
24.49
25.46
2.39
21.83
20.58
13
25.84
Payout ratio%
15.87
17.06
14.74
16.79
17.40
16.70
16.32
18.47
17.59
19.39
5.38
17.59
16.93
31
429.6
Shares (diluted)M
484.9
513.9
483.6
469.5
465.1
477.5
461.0
462.6
462.4
437.0
445.8
(1.24%)
(0.92%)
88
15.76
Buyback yield%
16.88
18.02
20.03
22.51
19.96
20.64
18.08
15.22
12.88
11.88
7.44
15.22
18.05
60
0.906
D/E ratiox
1.641
1.699
1.790
1.973
2.175
2.103
2.422
2.841
2.843
2.958
0.408
2.841
2.139
39
346.0
Enterprise value£M
77.93
85.94
89.87
103.3
103.5
120.3
144.8
154.2
180.1
183.6
205.4
12.15%
9.35%
17
352.7
LT debt£M
47.13
50.31
49.51
47.00
45.14
47.76
53.02
49.27
56.72
60.88
341.4
6.16%
1.86%
9
Revenue
£434.0M
1.67%
1.00×
Cost of revenue
£259.2M
1.75%
1.01×
Operating expenses
£48.87M
1.75%
1.01×
Goodwill & intangibles
14.81%
Spread over hurdle
39.90%