145.6
Revenue£M
332.8
354.5
366.7
375.9
400.0
419.2
432.3
451.0
479.5
500.2
157.0
4.57%
4.58%
38
4.86
Revenue growth%
22.09
24.67
24.78
22.96
21.71
21.54
23.26
21.51
22.07
20.74
20.58
21.54
22.08
23
22.82
Gross margin%
19.91
20.87
19.24
17.06
14.40
15.50
15.02
17.54
17.15
16.86
6.02
16.86
17.10
17
7.56
Operating margin%
11.58
11.55
13.84
16.83
17.79
20.56
20.28
20.24
17.40
18.40
2.82
20.24
17.60
66
10.87
Net margin%
11.48
12.67
14.86
13.28
15.44
13.78
14.86
13.34
12.98
13.24
18.69
13.34
13.31
41
35.41
P/E ratio (avg)x
24.32
25.90
23.60
22.41
22.92
23.06
25.53
26.88
24.58
25.41
7.957
25.41
24.45
71
35.07
EV/EBITx
21.05
18.90
18.89
20.10
19.41
21.08
21.77
23.11
25.44
24.84
24.23
23.11
21.07
36
22.57
FCF yield (avg)%
6.75
8.19
7.68
9.12
6.35
5.64
7.99
6.19
6.23
8.38
14.18
6.23
7.21
49
25.28
FCF margin%
4.91
3.11
0.40
2.73
2.92
0.45
0.83
0.40
0.40
0.40
27.68
0.40
0.64
31
0.888
FCF / Net incomex
0.168
0.164
0.167
0.180
0.213
0.245
0.244
0.282
0.316
0.360
1.486
0.282
0.229
81
14.95
ROIC%
31.90
30.04
28.55
26.60
25.78
27.52
25.61
24.54
24.62
23.37
20.01
24.62
26.19
32
7.84
Return on equity%
11.85
11.22
11.37
14.05
15.98
17.00
14.23
16.47
16.05
16.71
3.76
16.47
15.11
19
13.49
Return on assets%
17.48
19.45
18.73
19.41
18.55
15.76
17.68
19.74
18.82
19.37
13.07
18.82
18.77
79
1.22
EPS£
2.87
3.06
3.17
3.47
3.53
3.94
4.22
4.00
4.01
3.86
1.32
1.81%
4.15%
—
19.21
EPS growth%
27.49
29.11
29.93
31.12
32.64
34.04
34.99
32.00
33.00
35.63
13.62
34.04
32.32
55
2.13
Bookvalue per sh£
3.46
4.08
4.54
5.21
5.91
6.13
6.91
6.72
7.99
7.79
1.71
5.68%
9.48%
—
1.24
FCF per share£
2.09
2.30
2.41
2.64
2.87
3.34
3.87
3.74
4.44
4.95
2.16
11.54%
8.58%
—
1.10
Dividend per sh£
0.88
0.93
0.98
1.04
0.99
0.92
1.01
0.90
0.89
0.90
0.41
(1.78%)
(0.53%)
—
2.70
Div yield (avg)%
3.77
4.56
3.85
6.43
6.11
4.14
2.65
2.48
3.98
3.61
3.82
3.61
3.91
23
24.96
Payout ratio%
17.36
16.18
15.11
17.64
15.91
14.85
13.33
15.15
12.45
9.46
29.81
13.33
15.13
64
131.0
Shares (diluted)M
133.3
140.9
147.2
160.2
169.0
176.1
192.8
215.1
202.3
208.6
132.4
4.30%
5.19%
25
11.28
Buyback yield%
16.58
14.24
13.34
14.24
14.22
13.00
14.83
15.86
13.24
14.86
2.14
14.83
14.24
89
1.629
D/E ratiox
0.551
0.595
0.627
0.582
0.619
0.615
0.609
0.591
0.509
0.454
1.486
0.591
0.593
63
0.379
Enterprise value£B
0.426
0.514
0.531
0.539
0.594
0.715
0.844
1.013
1.190
1.407
0.043
18.80%
14.03%
81
0.235
LT debt£B
0.482
0.518
0.614
0.678
0.769
0.748
0.843
1.016
1.113
1.266
0.322
10.48%
11.81%
6
Revenue
£500.2M
4.58%
1.00×
Cost of revenue
£345.9M
4.45%
0.99×
Operating expenses
£103.6M
4.54%
1.00×
Goodwill & intangibles
14.54%
Spread over hurdle
(1.22%)