341.4
Revenue£M
382.8
381.9
389.8
385.1
392.7
400.7
397.4
399.3
409.9
418.8
356.3
1.30%
1.11%
75
16.25
Revenue growth%
8.91
8.14
7.01
4.48
7.21
4.21
3.35
4.67
3.41
4.47
12.02
4.21
4.58
62
24.77
Gross margin%
1.59
1.24
2.77
1.04
0.40
0.95
1.04
0.40
0.40
0.93
10.31
0.93
0.99
31
12.86
Operating margin%
13.62
11.80
12.64
11.48
13.61
11.00
12.26
10.23
11.70
10.08
9.68
11.00
11.75
12
24.13
Net margin%
9.66
7.56
10.01
11.63
11.79
14.50
15.36
15.17
17.83
19.92
3.92
15.36
13.15
77
18.93
P/E ratio (avg)x
36.73
37.18
40.77
42.49
46.87
48.52
52.07
51.43
53.26
50.47
21.75
51.43
47.69
47
31.22
EV/EBITx
8.353
9.837
10.09
10.36
10.94
11.98
13.19
13.84
14.35
16.84
17.78
13.84
11.46
59
2.47
FCF yield (avg)%
8.94
8.54
6.04
7.10
8.78
9.93
7.30
5.13
3.06
0.58
14.02
5.13
7.20
75
13.69
FCF margin%
22.64
21.95
19.24
17.51
18.45
21.22
23.90
20.96
20.40
19.01
22.25
20.96
20.68
40
1.051
FCF / Net incomex
1.485
1.734
1.968
2.026
2.186
2.606
2.895
2.868
2.832
2.752
1.486
2.832
2.396
40
27.01
ROIC%
13.88
13.62
13.68
11.16
12.75
10.91
9.54
10.10
7.41
9.97
25.92
9.97
11.04
82
10.96
Return on equity%
12.20
13.39
15.62
18.09
16.94
15.05
16.28
17.87
19.14
19.57
8.58
17.87
16.61
75
9.19
Return on assets%
27.02
29.15
28.76
26.71
28.37
30.76
32.88
31.76
28.82
27.12
5.86
30.76
28.79
63
0.15
EPS£
0.08
0.10
0.09
0.10
0.10
0.10
0.10
0.11
0.13
0.15
0.15
8.05%
6.84%
—
20.18
EPS growth%
10.10
11.38
10.94
11.53
12.66
12.65
11.53
9.91
9.89
6.95
14.74
9.91
11.16
9
0.14
Bookvalue per sh£
0.12
0.13
0.14
0.15
0.14
0.13
0.13
0.13
0.14
0.15
0.11
1.70%
1.05%
—
0.15
FCF per share£
0.21
0.23
0.22
0.22
0.24
0.24
0.26
0.29
0.30
0.31
0.07
5.14%
4.67%
—
0.14
Dividend per sh£
0.22
0.26
0.29
0.34
0.36
0.35
0.40
0.43
0.42
0.45
0.18
4.69%
7.53%
—
18.96
Div yield (avg)%
28.26
25.63
28.27
29.55
27.38
26.10
23.57
24.25
24.26
24.32
9.27
24.26
25.87
79
11.48
Payout ratio%
24.46
25.58
27.56
24.66
23.75
24.42
23.96
25.13
26.94
26.14
11.35
25.13
24.89
36
433.7
Shares (diluted)M
706.8
689.0
770.5
772.8
827.1
784.2
878.3
888.4
990.4
983.4
431.9
3.52%
4.82%
9
8.33
Buyback yield%
14.79
14.77
15.02
17.03
18.16
20.39
22.54
23.72
24.96
22.69
25.15
22.69
19.28
90
0.977
D/E ratiox
1.314
1.429
1.477
1.621
1.509
1.540
1.600
1.777
1.745
1.655
1.325
1.655
1.570
22
85.65
Enterprise value£M
560.2
535.1
550.0
561.6
542.0
568.2
565.2
603.6
586.0
623.7
105.8
2.85%
1.82%
66
228.2
LT debt£M
442.4
448.5
426.7
446.7
501.5
555.0
542.5
520.1
545.2
628.2
288.3
4.61%
3.75%
62
Revenue
£418.8M
1.11%
1.00×
Cost of revenue
£272.4M
1.47%
1.04×
Operating expenses
£90.26M
0.66%
0.96×
Property and equipment
14.36%