53.79
Revenue£M
402.3
415.1
418.3
432.3
451.9
456.4
467.2
471.7
492.9
496.5
55.24
1.90%
2.37%
5
2.37
Revenue growth%
7.50
4.58
2.95
2.86
2.70
4.62
4.13
6.37
9.35
9.75
18.81
6.37
4.60
36
26.07
Gross margin%
26.15
28.33
30.67
32.18
29.99
31.80
34.79
31.95
31.30
31.79
8.97
31.80
31.54
48
7.28
Operating margin%
24.65
23.31
20.98
22.10
19.77
19.50
22.25
21.46
20.18
17.80
3.90
20.18
21.22
18
22.07
Net margin%
10.71
12.89
10.30
9.97
10.12
12.83
14.00
16.12
16.24
16.91
11.36
16.12
12.86
26
35.23
P/E ratio (avg)x
12.04
12.04
10.98
9.869
9.066
9.415
8.509
8.864
8.706
9.388
28.87
8.864
9.401
94
10.06
EV/EBITx
25.82
29.43
31.49
30.82
30.35
30.97
34.54
35.20
39.16
43.05
26.98
35.20
31.23
62
13.89
FCF yield (avg)%
25.80
25.19
26.87
25.36
28.25
27.67
29.25
31.85
29.15
30.79
20.95
29.25
27.96
11
22.83
FCF margin%
8.92
7.69
8.15
8.51
5.65
4.98
3.49
0.77
1.36
0.40
23.06
1.36
5.31
24
1.334
FCF / Net incomex
1.856
1.857
2.055
2.239
2.520
2.421
2.420
2.621
3.007
3.388
1.337
2.621
2.420
87
9.11
ROIC%
19.66
18.52
17.32
19.69
16.93
19.92
22.67
23.65
21.80
23.97
27.78
22.67
19.80
35
24.36
Return on equity%
23.91
23.66
20.74
18.19
20.75
21.24
22.45
23.22
24.51
26.85
9.18
23.22
22.84
31
23.48
Return on assets%
10.42
10.24
12.86
12.66
11.96
11.41
13.27
12.86
11.10
9.37
21.07
11.41
11.68
38
0.27
EPS£
0.75
0.66
0.58
0.54
0.59
0.52
0.56
0.56
0.62
0.63
0.28
1.19%
(0.79%)
—
4.80
EPS growth%
23.77
25.52
28.30
29.34
26.82
25.33
23.75
25.86
23.23
25.31
20.59
25.31
25.43
91
0.92
Bookvalue per sh£
0.49
0.51
0.52
0.57
0.56
0.58
0.54
0.58
0.60
0.64
0.48
2.58%
2.57%
—
0.15
FCF per share£
0.29
0.31
0.30
0.30
0.32
0.32
0.32
0.35
0.34
0.37
0.70
2.81%
2.09%
—
0.69
Dividend per sh£
0.72
0.76
0.78
0.82
0.93
1.01
1.00
1.15
1.30
1.35
0.52
7.71%
6.46%
—
12.53
Div yield (avg)%
16.18
13.46
13.67
11.78
9.17
6.45
7.73
5.76
6.75
7.93
7.06
6.75
8.55
31
27.33
Payout ratio%
12.74
10.44
11.13
8.96
6.28
5.77
3.16
6.01
4.26
2.68
22.95
4.26
6.15
43
514.9
Shares (diluted)M
556.4
638.7
593.5
629.0
588.3
577.9
663.4
650.5
635.5
623.9
518.4
1.18%
1.58%
40
16.05
Buyback yield%
13.03
10.33
11.15
10.97
11.12
12.63
13.76
16.22
14.82
14.18
23.09
14.18
12.83
24
1.433
D/E ratiox
2.094
2.011
2.092
2.216
2.246
2.293
2.541
2.950
3.448
3.964
0.729
2.950
2.269
70
431.4
Enterprise value£M
44.32
47.79
44.54
42.02
40.12
37.03
38.36
32.70
33.73
28.74
223.2
(6.45%)
(4.53%)
58
409.1
LT debt£M
474.3
441.9
454.5
471.7
477.4
526.0
544.0
523.4
591.5
634.2
259.5
5.84%
3.54%
11
Revenue
£496.5M
2.37%
1.00×
Cost of revenue
£337.6M
2.17%
0.98×
Operating expenses
£93.92M
2.56%
1.02×
Cash and investments
21.22%
Property and equipment
18.27%