277.8
Revenue£M
203.2
215.3
229.2
251.5
274.7
290.1
319.7
339.7
368.4
391.9
289.2
7.36%
7.72%
10
3.25
Revenue growth%
17.30
15.54
16.24
16.97
19.14
16.66
15.84
16.05
14.84
17.13
8.04
16.05
16.45
54
14.00
Gross margin%
2.00
2.18
1.17
1.59
1.90
0.40
0.47
2.08
2.14
2.04
10.35
2.04
1.95
26
9.97
Operating margin%
12.59
12.43
15.09
15.06
14.89
13.22
12.82
14.05
11.78
10.50
16.75
12.82
13.02
15
12.12
Net margin%
16.05
14.87
14.14
12.10
9.36
7.76
5.36
3.35
4.54
7.08
13.12
5.36
8.56
14
19.81
P/E ratio (avg)x
37.86
42.52
40.26
44.18
44.86
47.10
48.70
56.16
63.79
69.97
33.76
56.16
45.98
69
25.29
EV/EBITx
27.89
30.00
33.22
34.51
39.38
43.09
45.25
47.21
52.83
55.38
8.886
47.21
41.23
70
26.76
FCF yield (avg)%
26.84
24.32
26.33
24.92
26.30
27.71
25.92
24.87
23.23
21.78
21.62
24.87
25.42
59
23.35
FCF margin%
31.00
32.57
29.76
28.34
28.52
26.57
25.25
24.79
22.09
21.28
29.81
24.79
27.45
43
0.922
FCF / Net incomex
1.736
2.071
2.173
2.145
2.546
2.534
2.887
3.179
3.270
3.527
1.770
3.179
2.540
19
24.73
ROIC%
20.63
22.65
22.13
22.97
21.58
21.24
20.34
18.66
18.37
20.64
10.84
20.34
20.94
14
2.36
Return on equity%
3.36
0.73
2.73
4.32
5.29
3.06
2.30
2.14
2.11
0.40
25.36
2.14
2.51
9
26.50
Return on assets%
21.18
19.54
18.40
18.64
21.56
24.41
23.71
22.65
19.89
17.20
26.27
22.65
20.54
62
0.82
EPS£
1.44
1.51
1.78
1.86
2.03
2.06
2.44
2.58
2.55
2.65
0.88
5.47%
7.24%
—
26.70
EPS growth%
4.10
4.18
6.70
8.51
6.26
6.47
7.65
8.43
9.97
11.25
26.12
8.43
7.17
94
0.42
Bookvalue per sh£
0.79
0.84
0.96
1.01
1.03
1.07
1.23
1.17
1.33
1.29
0.49
4.69%
6.15%
—
0.55
FCF per share£
0.83
0.75
0.67
0.60
0.60
0.58
0.58
0.61
0.61
0.63
0.63
1.00%
(2.63%)
—
0.66
Dividend per sh£
0.24
0.27
0.28
0.33
0.36
0.42
0.42
0.41
0.46
0.48
0.47
5.95%
7.65%
—
29.83
Div yield (avg)%
20.85
20.97
18.47
21.24
20.93
20.83
21.33
21.93
20.55
21.44
10.05
21.33
20.95
9
28.05
Payout ratio%
25.59
28.52
26.30
25.75
28.02
28.23
26.32
26.78
23.90
25.90
2.34
26.32
26.31
71
163.9
Shares (diluted)M
152.6
167.0
186.4
165.4
167.5
184.9
165.0
183.4
201.1
205.8
159.3
4.20%
2.00%
58
27.11
Buyback yield%
9.78
11.86
14.34
14.88
15.18
17.41
16.43
18.79
19.26
17.30
9.83
17.41
15.80
14
1.143
D/E ratiox
0.726
0.625
0.658
0.670
0.673
0.616
0.587
0.636
0.678
0.666
0.557
0.636
0.662
38
0.154
Enterprise value£B
0.478
0.564
0.607
0.713
0.771
0.886
0.953
1.147
1.345
1.397
0.265
12.62%
13.04%
78
346.0
LT debt£M
349.7
333.9
342.0
307.4
325.1
299.3
292.1
274.3
271.3
261.1
173.6
(4.29%)
(1.92%)
68
Revenue
£391.9M
7.72%
1.00×
Cost of revenue
£221.1M
7.97%
1.02×
Operating expenses
£83.01M
7.49%
0.98×
Goodwill & intangibles
17.23%
Spread over hurdle
14.26%