396.6
Revenue£M
409.5
427.7
442.9
457.7
463.2
477.8
495.2
518.1
543.6
567.1
405.3
4.13%
3.74%
7
26.47
Revenue growth%
19.44
19.26
18.90
17.64
19.38
21.88
24.00
23.43
20.71
22.69
10.59
22.69
20.08
45
14.79
Gross margin%
32.15
33.14
35.99
37.18
40.16
42.77
41.72
44.48
47.21
46.99
16.97
44.48
40.94
6
8.03
Operating margin%
22.11
23.82
22.81
23.71
23.11
20.16
22.14
25.09
23.67
26.23
12.18
23.67
23.39
51
4.05
Net margin%
18.32
19.16
21.46
23.10
21.03
21.76
19.06
19.72
21.34
22.63
28.97
21.34
21.19
16
19.09
P/E ratio (avg)x
18.66
21.35
24.20
23.28
23.73
26.17
27.41
31.42
35.11
36.66
31.59
31.42
25.19
63
17.40
EV/EBITx
22.73
22.57
20.69
19.94
18.59
19.12
18.26
16.22
14.99
16.37
29.25
16.37
18.86
13
25.55
FCF yield (avg)%
7.02
9.96
9.16
6.38
4.95
7.28
7.18
8.59
7.53
8.14
13.76
7.53
7.40
83
11.03
FCF margin%
22.68
20.01
22.13
22.44
24.11
21.43
22.87
22.11
22.90
21.49
24.18
22.11
22.28
64
0.319
FCF / Net incomex
0.846
0.835
0.887
0.761
0.794
0.723
0.698
0.602
0.534
0.491
0.466
0.602
0.742
57
25.39
ROIC%
25.58
22.63
25.16
22.19
22.67
22.30
22.45
23.96
22.65
24.67
4.71
22.65
22.66
91
20.59
Return on equity%
9.68
11.38
9.94
12.57
11.03
10.09
10.68
11.28
13.66
12.42
19.84
11.28
11.15
50
12.53
Return on assets%
15.25
12.25
14.87
17.33
14.58
15.32
18.17
17.39
14.86
17.56
17.11
17.39
15.29
91
0.19
EPS£
0.21
0.23
0.24
0.25
0.29
0.34
0.41
0.42
0.46
0.53
0.21
12.94%
9.80%
—
23.08
EPS growth%
5.10
3.88
4.44
1.58
0.40
0.40
0.40
1.55
2.34
4.25
14.85
1.55
1.96
35
0.04
Bookvalue per sh£
0.20
0.20
0.21
0.22
0.23
0.26
0.29
0.32
0.35
0.39
0.17
11.19%
7.16%
—
0.15
FCF per share£
0.13
0.16
0.16
0.17
0.18
0.19
0.19
0.22
0.23
0.27
0.17
8.40%
9.30%
—
0.12
Dividend per sh£
0.17
0.19
0.18
0.19
0.20
0.23
0.22
0.23
0.25
0.27
0.09
5.96%
4.79%
—
10.44
Div yield (avg)%
7.16
5.43
4.59
5.03
3.59
1.00
1.80
3.81
2.95
4.42
9.89
2.95
4.12
90
15.73
Payout ratio%
10.01
12.43
13.11
10.60
13.59
12.27
14.86
12.05
12.07
13.64
21.68
12.27
12.35
92
0.940
Shares (diluted)B
1.209
1.350
1.448
1.505
1.500
1.683
1.731
1.589
1.444
1.473
0.931
(0.36%)
2.16%
15
19.59
Buyback yield%
24.71
22.54
22.33
21.85
23.91
21.25
23.63
21.54
23.81
26.05
28.13
23.63
23.09
43
1.205
D/E ratiox
0.784
0.886
0.857
0.785
0.749
0.819
0.767
0.810
0.836
0.831
1.228
0.819
0.815
28
0.157
Enterprise value£B
0.571
0.602
0.627
0.637
0.734
0.809
0.906
0.919
1.027
1.114
0.320
8.68%
6.88%
39
74.69
LT debt£M
286.2
314.5
314.7
325.9
363.2
429.4
419.6
449.5
475.2
475.3
331.7
5.53%
6.12%
84
Revenue
£567.1M
3.74%
1.00×
Cost of revenue
£327.0M
3.61%
0.99×
Operating expenses
£91.59M
4.21%
1.05×
Property and equipment
21.85%