527.8
Revenue£M
265.7
286.1
306.1
330.4
346.8
368.0
387.2
418.2
453.2
494.9
572.5
7.37%
7.24%
21
25.99
Revenue growth%
11.42
11.27
8.60
10.33
11.38
8.43
7.71
5.95
4.30
3.35
15.67
5.95
8.51
68
29.30
Gross margin%
11.73
13.48
13.48
13.29
13.45
11.68
9.97
7.73
7.17
8.26
4.44
8.26
11.71
39
7.01
Operating margin%
29.22
31.33
29.14
29.82
32.10
30.46
31.88
33.95
32.42
32.79
13.63
32.42
31.61
46
29.81
Net margin%
21.48
18.60
18.77
18.31
21.14
20.10
19.44
19.18
17.40
19.70
20.71
19.44
19.31
16
11.02
P/E ratio (avg)x
9.447
10.35
10.02
10.97
11.80
12.78
13.66
12.77
12.90
12.10
22.55
12.78
11.95
28
18.75
EV/EBITx
35.34
35.58
38.25
38.67
44.56
42.36
39.39
42.08
42.07
44.86
35.45
42.08
40.73
45
23.61
FCF yield (avg)%
14.84
14.98
16.45
14.96
17.50
19.13
17.18
17.21
19.64
16.88
6.25
17.21
17.03
5
16.93
FCF margin%
23.25
24.86
24.92
27.83
24.92
25.37
25.37
27.18
28.54
31.53
13.55
27.18
25.37
71
0.776
FCF / Net incomex
0.234
0.222
0.232
0.247
0.267
0.230
0.248
0.263
0.263
0.232
0.849
0.248
0.241
6
18.40
ROIC%
27.25
28.95
26.59
26.37
26.85
23.87
21.26
21.85
20.93
21.43
4.01
21.43
25.12
35
7.97
Return on equity%
19.83
18.62
18.92
20.46
20.71
19.58
21.89
20.61
19.90
20.78
12.51
20.61
20.18
70
29.72
Return on assets%
19.36
18.74
18.41
16.53
15.53
12.70
14.94
12.24
12.91
14.55
18.29
12.91
15.24
52
0.53
EPS£
0.79
0.84
0.85
0.87
0.82
0.79
0.82
0.90
0.83
0.81
0.59
(0.25%)
0.52%
—
8.96
EPS growth%
31.92
30.89
29.15
29.99
28.14
27.18
25.31
23.22
24.38
22.93
25.59
24.38
27.66
82
2.49
Bookvalue per sh£
0.67
0.68
0.71
0.72
0.69
0.68
0.74
0.83
0.86
0.96
1.09
6.96%
4.30%
—
1.05
FCF per share£
0.94
1.00
1.04
0.98
1.01
0.96
1.02
0.95
0.97
1.04
0.82
0.67%
1.76%
—
0.39
Dividend per sh£
1.13
1.06
1.13
0.98
0.91
0.80
0.82
0.72
0.71
0.75
1.89
(3.77%)
(3.25%)
—
29.56
Div yield (avg)%
6.12
5.62
6.34
8.93
10.54
9.40
8.90
9.88
12.28
10.73
10.47
9.88
9.17
28
17.03
Payout ratio%
4.67
1.78
2.10
1.08
2.92
1.45
0.40
0.40
2.29
2.03
21.28
1.45
1.91
14
123.9
Shares (diluted)M
124.1
125.0
121.3
128.9
122.9
127.7
126.6
117.6
115.0
98.56
126.3
(4.32%)
(3.38%)
71
28.45
Buyback yield%
7.81
6.82
8.39
8.53
9.17
12.05
12.28
15.25
15.08
14.20
16.72
14.20
10.61
33
0.725
D/E ratiox
0.589
0.556
0.567
0.635
0.618
0.611
0.696
0.689
0.727
0.748
0.243
0.696
0.627
33
0.365
Enterprise value£B
0.686
0.767
0.793
0.799
0.779
0.874
0.993
1.010
0.965
1.083
0.397
6.82%
5.94%
30
116.6
LT debt£M
488.3
467.4
481.7
438.8
423.0
460.9
456.7
505.4
558.9
551.8
502.9
5.46%
2.13%
73
Revenue
£494.9M
7.24%
1.00×
Cost of revenue
£336.4M
7.13%
0.99×
Operating expenses
£82.29M
6.97%
0.97×
Property and equipment
16.35%
Spread over hurdle
(6.41%)