165.8
Revenue£M
201.4
217.9
234.3
246.3
258.6
271.3
282.5
297.4
317.5
330.2
175.1
5.01%
5.46%
55
18.90
Revenue growth%
33.76
31.86
30.73
27.91
27.40
27.71
29.50
28.16
30.14
30.33
21.09
29.50
29.82
56
29.38
Gross margin%
7.70
8.11
5.85
7.57
6.02
8.79
6.12
7.96
5.89
4.21
2.95
6.12
6.84
47
28.61
Operating margin%
24.03
23.47
20.63
23.23
23.34
22.22
23.84
22.66
19.76
19.28
5.67
22.22
22.94
30
24.02
Net margin%
23.43
20.85
23.71
22.51
19.82
22.00
24.47
24.30
26.79
28.37
4.51
24.47
23.57
49
34.90
P/E ratio (avg)x
23.18
24.57
27.37
28.16
25.89
28.78
27.05
29.90
31.17
34.20
34.11
29.90
27.76
23
25.07
EV/EBITx
14.05
16.96
17.28
19.34
19.60
20.45
20.30
23.19
23.62
25.71
24.01
23.19
19.95
53
4.30
FCF yield (avg)%
10.70
13.37
15.74
14.42
15.64
13.44
14.97
15.00
12.26
13.81
16.50
13.81
14.11
76
21.25
FCF margin%
7.49
4.99
4.89
5.18
3.01
1.31
1.47
2.96
1.46
3.91
4.43
1.47
3.46
34
1.397
FCF / Net incomex
0.831
0.723
0.646
0.571
0.609
0.535
0.484
0.507
0.519
0.541
1.498
0.519
0.556
72
3.46
ROIC%
12.97
13.63
14.48
11.90
13.39
13.94
12.31
12.29
13.16
14.71
19.56
13.16
13.27
70
20.07
Return on equity%
9.89
8.77
10.19
12.01
14.99
14.58
15.13
16.10
15.39
15.27
23.84
15.27
14.79
11
21.12
Return on assets%
0.81
2.25
3.16
2.51
4.92
3.11
5.22
7.61
5.68
4.22
10.40
5.22
3.69
70
0.17
EPS£
0.40
0.44
0.49
0.48
0.43
0.38
0.37
0.38
0.34
0.36
0.19
(3.37%)
(1.62%)
—
13.28
EPS growth%
1.42
2.32
4.94
4.94
6.15
8.16
7.70
10.27
9.32
7.72
16.88
8.16
6.93
22
0.29
Bookvalue per sh£
0.34
0.37
0.40
0.39
0.43
0.38
0.40
0.39
0.38
0.39
0.48
(1.86%)
1.47%
—
0.47
FCF per share£
0.46
0.42
0.45
0.50
0.47
0.49
0.52
0.50
0.52
0.55
0.09
3.14%
2.59%
—
0.34
Dividend per sh£
0.31
0.33
0.38
0.43
0.41
0.45
0.52
0.57
0.55
0.59
0.35
7.63%
8.01%
—
2.12
Div yield (avg)%
20.85
18.89
18.57
15.94
13.59
14.95
12.61
10.04
10.08
12.88
8.07
12.61
14.27
66
16.89
Payout ratio%
25.22
28.14
26.98
24.21
25.16
27.92
29.36
31.24
32.58
33.81
19.65
31.24
28.03
29
122.0
Shares (diluted)M
179.4
194.3
197.8
221.4
231.4
246.4
254.9
254.5
271.5
271.4
120.8
3.24%
4.16%
53
28.05
Buyback yield%
18.97
17.28
18.47
18.97
20.27
22.42
25.33
28.15
27.59
28.58
24.56
27.59
21.34
75
1.291
D/E ratiox
1.114
1.248
1.314
1.463
1.510
1.613
1.764
1.942
2.024
2.013
1.085
1.942
1.561
25
241.8
Enterprise value£M
240.2
269.2
303.1
314.4
287.1
293.1
283.2
277.9
266.7
239.9
148.7
(3.53%)
(0.49%)
46
229.8
LT debt£M
33.96
34.63
39.37
38.25
40.66
41.47
40.00
39.90
41.42
40.52
127.4
(0.07%)
3.46%
72
Revenue
£330.2M
5.46%
1.00×
Cost of revenue
£179.7M
5.89%
1.04×
Operating expenses
£36.89M
3.97%
0.87×