489.4
Revenue£M
387.3
406.0
434.1
465.7
485.5
523.0
563.9
596.9
637.8
664.3
516.4
6.47%
6.29%
15
2.38
Revenue growth%
12.77
11.84
10.39
8.44
10.02
9.12
7.91
6.27
7.07
5.29
17.13
7.07
8.78
25
3.79
Gross margin%
8.34
11.27
11.97
14.65
13.54
15.84
15.62
17.32
16.67
15.27
25.06
15.84
14.96
45
6.58
Operating margin%
27.12
26.00
23.62
26.16
27.08
26.83
27.92
26.52
28.34
27.51
7.43
27.51
26.95
17
16.19
Net margin%
32.92
34.86
34.38
35.87
33.14
32.49
34.96
36.43
38.02
38.43
29.50
36.43
34.91
47
30.12
P/E ratio (avg)x
55.60
55.62
58.64
64.69
77.30
89.41
99.71
118.0
117.8
134.4
26.00
117.8
83.35
45
14.56
EV/EBITx
50.58
57.86
60.95
70.73
74.40
87.28
96.47
100.6
108.5
121.7
23.54
100.6
80.84
58
3.37
FCF yield (avg)%
7.31
8.68
9.00
6.58
4.99
4.17
6.08
4.35
6.32
7.97
21.10
6.08
6.45
28
20.33
FCF margin%
26.66
23.96
26.86
28.91
29.83
27.66
29.78
27.25
26.91
26.24
10.11
27.25
27.08
36
0.415
FCF / Net incomex
0.541
0.556
0.546
0.582
0.669
0.661
0.678
0.659
0.725
0.773
1.586
0.678
0.660
85
25.14
ROIC%
3.08
4.50
2.67
4.59
6.84
6.41
6.79
7.32
10.08
7.46
26.74
7.32
6.60
36
17.59
Return on equity%
13.64
15.14
17.68
20.56
21.43
18.91
20.16
22.69
21.16
19.88
22.40
20.16
20.02
58
20.11
Return on assets%
22.88
20.71
18.66
21.21
23.12
26.07
28.06
29.98
28.85
27.34
8.28
28.06
24.59
58
0.09
EPS£
0.10
0.09
0.10
0.10
0.10
0.10
0.10
0.09
0.08
0.09
0.10
(2.73%)
(2.00%)
—
11.41
EPS growth%
10.28
9.12
10.62
8.58
5.83
7.45
8.43
5.65
6.14
5.56
8.05
6.14
7.94
85
0.20
Bookvalue per sh£
0.12
0.12
0.12
0.11
0.11
0.11
0.10
0.10
0.11
0.11
0.13
(0.19%)
(0.21%)
—
0.04
FCF per share£
0.08
0.08
0.07
0.08
0.09
0.09
0.09
0.09
0.10
0.11
0.21
4.09%
3.51%
—
0.19
Dividend per sh£
0.12
0.13
0.12
0.11
0.10
0.09
0.09
0.09
0.07
0.07
0.20
(6.65%)
(6.22%)
—
15.08
Div yield (avg)%
6.34
7.50
6.41
7.40
5.72
3.58
4.77
3.74
3.55
1.37
18.39
3.58
5.24
25
15.46
Payout ratio%
15.23
14.58
16.92
18.81
21.34
18.93
17.38
18.96
16.90
18.50
12.66
18.50
17.94
21
0.868
Shares (diluted)B
1.093
0.989
1.044
1.137
1.145
1.152
1.255
1.415
1.406
1.493
0.841
5.44%
3.84%
39
29.75
Buyback yield%
29.22
31.72
32.71
30.21
28.69
29.39
27.18
29.18
27.07
24.50
13.79
27.18
29.20
87
1.152
D/E ratiox
0.854
0.933
0.847
0.938
1.007
0.921
0.966
0.980
0.885
0.977
0.635
0.966
0.935
56
68.91
Enterprise value£M
321.6
316.3
375.8
437.5
445.9
442.5
429.4
478.0
494.2
565.2
261.9
4.86%
7.62%
7
436.5
LT debt£M
44.74
46.09
52.68
51.43
52.34
58.04
67.85
66.61
71.40
82.16
188.4
9.44%
7.29%
37
Revenue
£664.3M
6.29%
1.00×
Cost of revenue
£465.0M
6.29%
1.00×
Operating expenses
£107.6M
6.59%
1.03×
Cash and investments
15.53%