34.51
Revenue£M
235.0
251.9
277.6
296.3
321.3
352.5
379.0
415.4
458.9
486.7
38.56
8.66%
8.56%
69
23.90
Revenue growth%
19.09
18.14
15.95
14.24
12.92
10.04
9.74
8.31
10.98
9.31
14.69
9.74
11.95
81
20.01
Gross margin%
15.71
18.59
16.32
16.24
16.44
15.69
16.82
19.04
16.53
14.88
4.01
16.53
16.38
25
22.25
Operating margin%
8.18
9.17
10.53
9.49
12.21
13.60
12.51
13.81
16.38
18.76
25.75
13.81
12.36
38
10.97
Net margin%
12.26
12.61
10.40
8.81
11.58
11.51
9.84
10.52
12.79
11.47
7.55
11.47
11.49
15
12.99
P/E ratio (avg)x
26.57
30.02
31.97
36.65
35.91
34.51
39.88
37.07
35.63
34.17
36.83
35.63
35.07
6
10.55
EV/EBITx
12.51
11.04
9.600
9.437
9.647
9.837
10.73
9.940
10.19
9.797
30.61
9.940
9.888
92
20.49
FCF yield (avg)%
6.40
9.36
12.27
13.41
14.61
16.16
19.09
17.16
15.39
13.75
2.14
16.16
14.18
74
8.91
FCF margin%
2.48
3.16
2.01
0.40
1.63
0.41
0.40
0.40
0.40
0.40
22.75
0.40
0.41
94
0.476
FCF / Net incomex
0.709
0.785
0.790
0.748
0.733
0.809
0.832
0.749
0.674
0.742
0.214
0.749
0.748
81
14.00
ROIC%
19.32
21.64
23.38
24.48
26.99
26.77
27.26
26.64
26.32
24.31
10.14
26.64
25.40
40
3.09
Return on equity%
19.45
17.96
17.55
14.82
16.82
15.24
16.19
16.03
18.31
15.65
28.04
16.03
16.51
70
22.65
Return on assets%
28.45
26.90
27.99
27.75
29.98
28.23
25.73
27.01
26.87
29.11
16.25
27.01
27.87
36
0.18
EPS£
0.18
0.18
0.18
0.19
0.20
0.19
0.20
0.21
0.19
0.16
0.18
(3.64%)
0.03%
—
7.60
EPS growth%
8.34
8.50
5.90
8.63
7.39
4.55
2.62
5.54
4.96
2.85
8.01
4.55
5.72
73
0.06
Bookvalue per sh£
0.05
0.05
0.05
0.04
0.04
0.05
0.04
0.04
0.05
0.04
0.22
0.06%
(2.93%)
—
0.04
FCF per share£
0.19
0.21
0.22
0.21
0.23
0.23
0.24
0.28
0.30
0.34
0.24
8.53%
6.51%
—
0.06
Dividend per sh£
0.18
0.18
0.17
0.19
0.20
0.23
0.25
0.25
0.27
0.31
0.07
9.12%
6.56%
—
18.94
Div yield (avg)%
17.24
17.37
18.12
18.50
18.79
21.72
23.32
23.97
23.99
22.30
14.98
23.32
20.26
25
8.59
Payout ratio%
29.67
29.78
27.85
27.32
26.89
24.26
26.33
29.06
30.45
27.90
16.23
27.90
27.87
91
509.9
Shares (diluted)M
586.9
555.1
566.6
501.2
503.6
436.4
402.9
374.2
339.0
290.0
501.8
(10.45%)
(6.02%)
50
9.73
Buyback yield%
8.43
6.96
5.53
4.42
5.40
4.03
1.26
0.55
1.36
2.90
8.51
1.36
4.22
63
0.938
D/E ratiox
1.345
1.258
1.257
1.249
1.125
1.131
1.153
1.191
1.191
1.128
1.424
1.153
1.191
85
262.0
Enterprise value£M
197.6
237.7
283.8
303.0
349.5
363.5
431.9
515.9
593.4
687.5
80.31
14.49%
14.99%
89
249.9
LT debt£M
121.5
120.1
124.8
125.7
142.3
130.7
131.3
128.9
123.9
114.9
306.4
(4.18%)
(0.06%)
24
Revenue
£486.7M
8.56%
1.00×
Cost of revenue
£314.1M
8.90%
1.03×
Operating expenses
£114.2M
8.40%
0.99×
Property and equipment
20.30%
Cash and investments
15.35%