96.23
Revenue£M
132.8
138.0
140.7
147.3
147.0
150.3
153.9
156.8
162.2
98.56
108.8
1.94%
2.46%
83
18.59
Revenue growth%
17.86
19.56
17.02
15.61
18.02
20.25
17.43
17.45
19.15
27.63
21.39
18.02
17.94
48
5.89
Gross margin%
28.12
28.18
25.43
26.63
24.89
23.37
25.62
26.01
28.39
5.83
16.41
25.62
26.32
83
6.38
Operating margin%
29.72
27.75
27.33
27.39
30.05
27.99
26.09
26.26
24.21
29.61
18.51
26.26
27.57
41
14.72
Net margin%
28.98
31.20
32.50
32.63
31.48
33.60
35.26
37.97
35.50
21.49
18.16
35.26
32.56
77
20.53
P/E ratio (avg)x
32.53
36.57
39.89
38.46
38.28
37.19
40.62
41.92
46.12
24.09
6.986
40.62
38.37
53
23.49
EV/EBITx
59.56
64.22
67.01
71.13
73.31
75.78
74.82
88.21
89.53
36.42
25.28
75.78
72.22
31
21.03
FCF yield (avg)%
8.77
5.79
8.24
7.33
7.70
9.84
10.01
12.69
14.47
6.15
25.97
10.01
8.51
92
10.69
FCF margin%
16.96
16.05
17.31
15.84
13.79
15.77
15.38
16.15
13.30
28.22
16.62
15.38
15.81
10
0.598
FCF / Net incomex
0.518
0.500
0.500
0.522
0.552
0.504
0.452
0.393
0.368
0.634
1.344
0.452
0.502
22
24.17
ROIC%
31.05
29.45
30.23
32.40
30.04
29.52
31.82
34.01
33.16
23.10
16.40
31.82
30.64
41
7.30
Return on equity%
20.69
20.91
20.60
17.61
18.89
20.12
19.73
16.74
13.75
28.30
18.40
18.89
19.43
57
15.20
Return on assets%
11.44
14.43
17.10
17.40
18.56
15.68
16.55
17.80
15.08
9.32
16.37
16.55
16.12
78
0.76
EPS£
1.02
0.98
0.87
0.83
0.90
0.83
0.76
0.83
0.77
0.83
0.86
(1.39%)
(2.39%)
—
12.66
EPS growth%
21.61
22.76
25.55
23.27
25.41
27.68
26.69
27.87
25.33
15.73
27.28
26.69
25.37
91
0.59
Bookvalue per sh£
0.45
0.48
0.48
0.58
0.64
0.78
0.86
1.00
0.98
1.02
0.30
10.88%
8.96%
—
0.56
FCF per share£
0.60
0.61
0.64
0.62
0.62
0.64
0.67
0.66
0.65
0.56
0.49
0.84%
3.12%
—
1.18
Dividend per sh£
0.86
0.87
0.83
0.91
0.94
1.01
1.03
1.01
1.04
1.06
0.61
2.78%
0.14%
—
21.83
Div yield (avg)%
9.31
7.90
8.47
9.12
6.48
3.53
4.35
5.74
7.37
21.65
15.27
5.74
7.64
60
6.98
Payout ratio%
25.79
28.68
26.57
26.60
26.07
23.50
23.60
24.69
27.00
15.20
12.13
24.69
26.32
37
81.19
Shares (diluted)M
138.4
152.2
141.2
136.1
152.5
140.9
149.3
164.4
187.3
78.21
80.21
6.60%
5.64%
58
17.45
Buyback yield%
19.70
22.47
22.13
22.19
22.38
19.60
19.29
22.28
23.91
9.15
5.80
22.28
22.23
67
1.488
D/E ratiox
1.852
2.059
2.030
1.975
2.071
2.004
2.095
2.072
2.303
1.534
1.043
2.072
2.044
40
35.11
Enterprise value£M
69.06
62.88
57.27
56.03
55.84
59.48
65.33
70.68
78.75
8.711
121.2
7.05%
0.59%
26
22.18
LT debt£M
124.4
137.5
147.3
166.3
156.3
171.6
182.4
207.0
227.0
56.37
139.9
6.42%
5.44%
77
Revenue
£162.2M
2.46%
1.00×
Cost of revenue
£107.4M
2.59%
1.01×
Operating expenses
£30.90M
1.95%
0.95×
Property and equipment
14.20%