91.05
Revenue£M
321.0
340.3
358.9
372.6
381.3
389.9
404.4
426.9
455.2
487.7
96.93
5.04%
4.84%
89
21.68
Revenue growth%
23.59
24.85
26.85
24.60
25.69
23.13
23.27
22.40
21.98
24.59
10.96
23.13
24.09
23
4.10
Gross margin%
9.93
9.96
10.12
8.28
10.67
12.62
10.76
9.27
8.08
10.98
29.44
10.76
10.04
56
14.57
Operating margin%
23.81
25.01
27.28
29.43
30.60
31.49
31.47
31.66
33.21
31.07
11.79
31.49
30.84
50
4.02
Net margin%
7.77
9.13
8.96
9.93
11.53
11.21
8.61
9.82
8.19
7.87
25.37
8.61
9.05
48
13.17
P/E ratio (avg)x
39.44
38.80
37.29
36.10
41.54
45.29
42.84
40.56
39.00
36.56
18.52
40.56
39.22
20
17.34
EV/EBITx
6.621
6.541
5.881
5.771
5.650
6.071
5.555
4.950
4.893
4.636
27.02
4.950
5.710
54
23.97
FCF yield (avg)%
25.14
24.23
22.93
24.99
23.08
26.01
25.03
24.80
25.81
22.83
23.38
25.03
24.90
45
26.48
FCF margin%
21.37
18.90
19.70
19.16
21.92
20.51
21.30
23.73
21.17
23.68
17.62
21.30
21.23
85
1.068
FCF / Net incomex
0.866
0.761
0.765
0.802
0.728
0.768
0.671
0.651
0.615
0.660
0.471
0.660
0.744
71
9.15
ROIC%
5.56
4.11
1.12
2.28
1.27
2.20
0.40
1.84
0.40
1.59
9.58
1.59
1.71
14
2.16
Return on equity%
5.91
5.98
4.92
7.60
7.47
10.32
9.61
10.62
12.88
10.99
17.94
10.62
8.61
91
24.12
Return on assets%
26.88
28.46
30.49
33.43
34.81
32.39
33.53
33.12
31.55
33.65
15.85
33.12
32.75
62
2.45
EPS£
2.59
2.49
2.53
2.72
3.17
3.70
3.59
3.70
3.77
3.67
2.56
2.97%
5.22%
—
6.55
EPS growth%
30.11
28.29
30.42
30.07
29.94
29.80
32.40
32.97
30.31
29.67
23.36
30.31
30.09
42
0.83
Bookvalue per sh£
1.00
1.17
1.41
1.70
1.68
2.05
2.46
2.81
3.30
3.59
2.34
16.39%
14.12%
—
2.01
FCF per share£
2.68
3.09
3.61
4.14
4.57
5.08
5.40
5.47
6.27
6.43
2.16
7.06%
10.23%
—
1.31
Dividend per sh£
2.00
2.21
2.23
2.21
2.28
2.20
2.31
2.59
2.73
2.63
0.99
2.88%
2.18%
—
23.08
Div yield (avg)%
5.35
7.87
5.35
3.93
5.25
7.98
9.19
7.60
8.97
9.94
22.31
8.97
7.73
16
23.05
Payout ratio%
19.06
20.26
17.53
14.77
11.83
9.16
8.48
9.27
9.77
10.72
16.72
9.27
11.28
64
55.75
Shares (diluted)M
56.97
60.60
68.68
69.76
80.28
79.78
87.73
85.23
86.46
85.75
53.62
1.33%
4.02%
23
15.60
Buyback yield%
24.12
25.51
23.42
26.24
28.44
30.12
28.86
28.22
30.76
29.56
24.07
29.56
28.33
53
0.804
D/E ratiox
1.372
1.303
1.445
1.581
1.698
1.668
1.613
1.823
1.965
2.149
1.233
1.823
1.641
45
69.01
Enterprise value£M
48.92
43.39
43.36
45.32
39.35
37.39
35.84
37.19
32.99
29.89
204.8
(5.35%)
(4.95%)
76
101.4
LT debt£M
220.4
214.7
202.2
204.0
203.3
214.9
183.9
177.3
156.0
141.4
303.2
(7.01%)
(4.90%)
37
Revenue
£487.7M
4.84%
1.00×
Cost of revenue
£341.4M
5.11%
1.03×
Operating expenses
£108.6M
4.58%
0.98×
Goodwill & intangibles
15.94%
Spread over hurdle
(5.12%)