226.2
Revenue£M
122.2
134.3
149.3
164.8
180.0
192.3
206.7
228.2
247.7
264.9
231.5
8.04%
8.72%
24
24.47
Revenue growth%
1.32
0.70
0.73
0.40
0.88
3.22
5.76
5.50
3.63
2.47
26.88
3.63
1.89
84
13.55
Gross margin%
16.12
16.37
16.29
15.28
16.08
13.98
12.69
10.32
9.19
7.06
25.89
10.32
14.63
83
26.17
Operating margin%
1.52
0.40
0.40
3.08
4.62
2.32
3.17
4.47
1.60
1.82
26.93
2.32
2.07
19
27.38
Net margin%
24.26
25.73
26.53
25.48
24.14
24.00
21.67
20.69
21.22
24.14
9.77
21.67
24.14
23
23.24
P/E ratio (avg)x
13.16
14.83
15.20
15.07
15.80
17.01
17.69
16.92
17.31
16.28
15.64
17.01
16.04
59
33.44
EV/EBITx
62.97
65.68
72.97
85.40
95.12
111.1
121.7
133.6
156.2
182.7
24.89
133.6
103.1
8
23.08
FCF yield (avg)%
34.88
33.41
33.32
33.76
31.27
28.74
31.66
34.07
35.61
37.07
29.59
34.07
33.59
24
10.51
FCF margin%
22.22
21.09
22.30
22.03
24.90
26.26
27.54
26.84
27.69
27.40
14.43
27.40
25.58
9
0.612
FCF / Net incomex
1.680
1.670
1.782
1.626
1.515
1.563
1.545
1.403
1.243
1.353
1.174
1.403
1.554
28
20.35
ROIC%
25.73
25.31
25.97
27.04
29.17
31.68
30.33
32.87
33.16
32.88
27.27
32.87
29.75
39
4.11
Return on equity%
24.16
23.42
22.67
23.81
23.80
22.62
23.81
23.60
20.87
22.41
20.52
22.62
23.51
71
5.12
Return on assets%
26.64
27.29
27.60
28.37
31.21
29.79
27.51
29.13
29.07
28.00
17.47
29.07
28.19
83
1.97
EPS£
7.34
6.83
7.45
7.12
6.95
6.37
6.09
5.81
6.29
6.42
2.10
(1.56%)
(0.56%)
—
29.27
EPS growth%
22.44
24.71
24.09
23.77
26.35
25.72
23.02
25.66
27.82
28.33
19.24
25.72
25.19
33
2.71
Bookvalue per sh£
2.51
2.61
2.92
3.23
3.22
3.19
3.37
3.75
3.69
3.65
4.80
2.55%
4.27%
—
4.70
FCF per share£
2.95
3.02
3.15
2.94
2.74
2.97
2.79
2.54
2.34
2.53
1.95
(1.63%)
(1.76%)
—
3.69
Dividend per sh£
4.71
4.45
4.39
4.91
4.63
4.37
4.93
4.63
5.15
5.57
0.70
3.79%
1.21%
—
22.68
Div yield (avg)%
3.66
2.08
2.84
0.92
0.40
0.40
0.40
0.40
0.40
0.40
21.81
0.40
0.40
32
11.39
Payout ratio%
24.92
27.56
27.60
26.21
26.70
27.66
29.38
29.60
30.64
32.22
7.55
29.60
27.63
37
47.36
Shares (diluted)M
69.92
65.06
66.14
72.84
82.10
87.72
97.44
91.47
87.02
93.95
48.27
2.73%
3.69%
7
18.96
Buyback yield%
0.40
2.39
5.03
4.99
5.53
3.73
3.62
1.55
0.40
1.96
21.43
1.96
3.00
57
1.277
D/E ratiox
1.545
1.508
1.587
1.655
1.833
2.096
2.009
2.069
2.309
2.237
1.326
2.096
1.921
76
40.55
Enterprise value£M
39.07
38.77
37.96
33.45
34.89
31.16
33.55
29.93
30.86
29.75
137.6
(3.14%)
(3.48%)
87
315.7
LT debt£M
167.3
183.9
191.1
207.3
211.5
202.5
177.2
166.9
143.9
148.2
162.1
(6.87%)
(0.66%)
31
Revenue
£264.9M
8.72%
1.00×
Cost of revenue
£175.0M
8.94%
1.02×
Operating expenses
£50.04M
8.05%
0.94×
Property and equipment
19.11%
Spread over hurdle
(3.20%)