454.2
Revenue£M
694.2
693.4
689.5
694.8
694.3
685.3
669.4
665.7
668.6
679.4
477.2
(0.43%)
(0.29%)
49
3.33
Revenue growth%
24.89
22.71
20.90
21.10
20.43
22.86
22.02
24.78
25.93
25.72
22.56
24.78
22.78
81
3.73
Gross margin%
24.56
27.01
25.21
22.78
22.53
22.89
20.39
23.18
24.96
25.16
16.29
23.18
23.87
43
18.28
Operating margin%
28.64
25.93
27.95
30.67
30.96
30.72
30.78
28.35
30.76
30.67
28.68
30.72
30.67
28
24.94
Net margin%
9.94
9.98
12.19
12.52
13.62
12.19
13.98
14.23
11.48
10.56
28.34
12.19
12.19
5
24.79
P/E ratio (avg)x
11.75
11.28
12.02
10.61
11.84
11.50
11.88
10.80
12.05
12.37
22.51
11.88
11.80
73
33.93
EV/EBITx
6.308
5.968
6.005
6.483
5.703
6.068
5.740
6.192
6.472
5.514
12.40
6.068
6.037
87
24.51
FCF yield (avg)%
25.60
27.69
27.73
25.52
25.59
23.83
25.78
23.37
23.82
22.95
2.71
23.82
25.55
92
18.40
FCF margin%
21.86
20.83
18.44
19.85
18.86
20.86
22.24
20.30
21.32
19.00
6.58
20.86
20.56
37
1.700
FCF / Net incomex
0.801
0.729
0.757
0.818
0.804
0.763
0.769
0.703
0.763
0.695
0.793
0.763
0.763
47
11.20
ROIC%
19.18
17.08
17.66
18.73
21.32
22.75
21.42
24.30
22.22
22.36
14.09
22.36
21.37
28
9.46
Return on equity%
9.46
7.40
4.54
2.94
2.95
0.40
0.40
0.40
0.40
3.16
5.56
0.40
2.94
74
29.77
Return on assets%
26.26
23.62
26.41
28.19
27.02
26.64
26.11
24.79
27.52
29.93
2.49
26.64
26.53
14
0.15
EPS£
0.07
0.08
0.08
0.07
0.08
0.07
0.08
0.07
0.07
0.07
0.17
(3.45%)
(0.82%)
—
20.23
EPS growth%
6.13
4.56
2.29
3.47
3.45
5.47
5.05
7.60
5.43
8.15
26.84
5.47
5.24
21
0.18
Bookvalue per sh£
0.10
0.09
0.11
0.12
0.12
0.12
0.12
0.11
0.11
0.12
0.34
(0.06%)
3.92%
—
0.16
FCF per share£
0.42
0.41
0.40
0.36
0.39
0.40
0.39
0.43
0.45
0.43
0.26
2.23%
(0.29%)
—
0.07
Dividend per sh£
0.34
0.32
0.28
0.27
0.26
0.26
0.25
0.27
0.27
0.24
0.33
(1.22%)
(4.63%)
—
3.58
Div yield (avg)%
13.86
12.35
14.21
13.19
11.42
9.02
11.28
10.95
8.09
8.87
23.97
9.02
11.35
69
24.61
Payout ratio%
13.62
10.78
10.62
10.48
9.30
7.57
9.97
7.99
10.03
12.15
11.19
9.97
10.26
92
0.856
Shares (diluted)B
1.370
1.412
1.391
1.608
1.658
1.630
1.581
1.580
1.729
1.911
0.818
2.88%
4.55%
86
8.91
Buyback yield%
27.03
27.14
24.74
26.35
23.41
20.46
22.75
22.77
25.56
23.00
23.38
22.77
24.07
45
0.136
D/E ratiox
1.042
1.105
1.153
1.159
1.169
1.068
1.007
0.977
1.013
1.152
1.071
1.013
1.087
24
259.0
Enterprise value£M
290.4
322.6
365.1
406.3
429.9
490.1
573.2
588.5
643.0
688.2
54.02
9.87%
11.16%
95
483.8
LT debt£M
129.3
147.6
144.4
150.3
150.9
165.1
163.3
182.8
209.7
239.6
33.30
9.69%
7.61%
33
Revenue
£679.4M
(0.29%)
1.00×
Cost of revenue
£398.4M
(0.58%)
0.97×
Operating expenses
£118.5M
(0.30%)
1.00×
Property and equipment
18.51%
Goodwill & intangibles
16.93%
Cash and investments
16.86%