203.7
Revenue£M
174.8
182.2
196.0
205.1
221.9
231.6
249.4
263.3
276.0
287.3
226.2
5.30%
5.91%
61
3.79
Revenue growth%
15.29
17.94
16.55
15.14
15.06
15.97
14.90
15.88
13.98
15.06
12.25
15.06
15.22
52
8.29
Gross margin%
18.90
17.43
19.24
21.70
23.61
22.82
21.61
19.74
22.44
21.37
14.88
21.61
21.49
41
4.70
Operating margin%
7.78
10.31
10.78
11.80
12.40
12.80
9.95
9.50
10.90
8.94
3.07
9.95
10.54
42
19.21
Net margin%
23.50
25.46
22.69
21.16
19.37
19.64
18.91
18.49
19.64
16.67
12.37
18.91
19.64
58
23.70
P/E ratio (avg)x
9.563
10.31
10.41
9.805
9.319
8.678
9.535
8.785
8.662
8.214
26.28
8.678
9.427
30
28.59
EV/EBITx
21.63
24.27
21.64
19.67
17.55
19.09
21.05
18.98
20.59
22.37
31.72
20.59
20.82
40
23.96
FCF yield (avg)%
24.27
23.05
24.17
21.99
23.34
21.81
21.99
22.55
24.06
24.05
8.45
22.55
23.20
85
5.86
FCF margin%
5.09
5.20
5.33
4.66
5.04
2.88
4.41
5.28
4.30
5.88
9.34
4.41
5.07
30
0.999
FCF / Net incomex
1.827
1.787
1.842
1.825
1.884
1.810
2.047
2.347
2.243
2.342
1.068
2.243
1.863
11
11.10
ROIC%
29.28
29.08
30.62
30.22
32.78
30.45
28.13
30.55
27.60
24.75
8.28
28.13
29.75
35
15.58
Return on equity%
17.98
19.70
18.21
18.80
18.28
19.90
20.61
22.80
24.23
24.34
29.18
22.80
19.80
35
18.38
Return on assets%
24.94
25.40
25.13
25.02
22.06
24.61
24.40
24.55
26.62
27.55
24.98
24.61
24.98
84
0.25
EPS£
0.25
0.27
0.32
0.33
0.33
0.33
0.39
0.39
0.46
0.45
0.26
6.78%
6.25%
—
4.77
EPS growth%
29.13
27.46
30.01
27.29
26.71
25.29
24.95
25.27
23.76
24.48
17.60
24.95
26.00
20
0.33
Bookvalue per sh£
0.16
0.15
0.16
0.15
0.15
0.17
0.17
0.17
0.17
0.16
0.20
1.31%
0.93%
—
0.17
FCF per share£
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.27
0.32%
(1.42%)
—
0.26
Dividend per sh£
0.38
0.45
0.53
0.52
0.52
0.57
0.68
0.77
0.86
1.01
0.16
14.29%
12.38%
—
19.40
Div yield (avg)%
6.70
7.03
8.52
9.22
7.35
7.80
7.43
9.73
6.73
7.90
24.56
7.80
7.62
29
5.85
Payout ratio%
2.85
1.42
3.98
4.41
1.62
0.40
0.40
0.40
1.76
3.84
15.86
0.40
1.69
23
300.1
Shares (diluted)M
307.8
317.9
320.9
333.7
305.1
291.1
305.9
319.4
283.4
298.2
295.2
(0.46%)
(0.45%)
13
5.00
Buyback yield%
27.95
30.84
33.80
33.44
34.85
33.97
31.63
33.25
33.32
35.68
13.44
33.32
33.38
87
1.542
D/E ratiox
2.512
2.957
3.394
3.240
3.744
4.396
4.187
4.331
4.768
5.530
1.704
4.396
3.965
91
188.5
Enterprise value£M
390.2
372.1
426.5
476.6
511.3
528.3
547.8
513.7
593.4
697.6
50.37
6.41%
6.57%
47
198.0
LT debt£M
582.0
566.9
595.5
588.3
596.7
605.0
614.8
680.1
697.4
701.1
228.1
3.28%
3.64%
54
Revenue
£287.3M
5.91%
1.00×
Cost of revenue
£175.3M
5.51%
0.96×
Operating expenses
£34.64M
7.24%
1.13×
Cash and investments
16.64%