285.5
Revenue£M
781.7
788.1
808.5
830.1
824.7
843.2
834.4
826.9
844.2
869.8
293.9
1.07%
1.03%
84
3.21
Revenue growth%
29.70
29.46
31.87
30.90
28.60
29.47
27.15
27.81
27.40
29.27
17.48
27.81
29.36
27
14.99
Gross margin%
15.52
18.23
20.95
18.97
20.22
17.62
19.05
16.82
15.23
13.10
16.94
16.82
17.93
61
2.98
Operating margin%
3.40
2.94
1.94
4.03
2.56
4.45
2.15
3.30
4.39
7.39
15.12
4.39
3.35
89
16.75
Net margin%
9.78
9.47
10.70
11.41
9.36
12.35
11.10
12.51
12.89
9.93
4.99
12.35
10.90
85
35.48
P/E ratio (avg)x
44.39
46.06
47.82
53.22
57.28
66.64
75.67
83.55
81.78
95.12
6.955
81.78
61.96
18
9.951
EV/EBITx
28.17
27.61
28.53
26.30
28.70
30.26
31.46
34.65
34.89
34.56
25.93
34.56
29.48
8
7.35
FCF yield (avg)%
14.00
11.80
13.30
11.96
10.94
8.91
7.76
7.00
7.58
9.46
4.88
7.76
10.20
50
14.15
FCF margin%
12.61
15.17
12.62
15.18
17.82
20.59
21.99
23.99
22.03
24.49
23.27
22.03
19.21
58
1.722
FCF / Net incomex
0.701
0.666
0.746
0.781
0.801
0.899
0.972
0.984
0.956
0.906
0.567
0.956
0.850
32
12.56
ROIC%
1.79
2.80
0.53
0.40
1.85
3.77
1.63
3.23
4.55
2.75
11.60
3.23
2.30
28
12.15
Return on equity%
30.60
32.02
34.82
33.64
34.56
36.32
36.39
36.61
35.49
35.13
10.68
36.32
34.97
92
19.99
Return on assets%
2.73
1.77
0.40
0.75
1.98
4.28
2.33
0.40
1.21
0.40
20.01
1.21
1.49
22
0.05
EPS£
0.07
0.08
0.09
0.10
0.11
0.11
0.13
0.13
0.13
0.15
0.06
6.25%
9.43%
—
13.94
EPS growth%
20.53
18.56
16.49
18.98
20.71
19.48
21.38
22.66
22.73
20.69
16.13
21.38
20.61
82
0.09
Bookvalue per sh£
0.07
0.08
0.09
0.09
0.08
0.09
0.09
0.11
0.10
0.10
0.09
3.11%
3.33%
—
0.14
FCF per share£
0.07
0.06
0.07
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.10
7.03%
4.09%
—
0.12
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.15
(0.91%)
(2.45%)
—
27.50
Div yield (avg)%
9.12
9.56
11.00
8.62
8.56
7.05
4.86
3.98
6.54
5.97
17.98
5.97
7.80
89
8.28
Payout ratio%
11.68
14.37
16.43
17.12
14.39
12.55
14.83
15.98
13.03
13.95
27.65
13.95
14.38
90
1.818
Shares (diluted)B
1.870
1.726
1.870
1.672
1.520
1.455
1.449
1.577
1.484
1.492
1.866
(0.37%)
(1.61%)
7
9.83
Buyback yield%
23.44
23.75
22.40
21.04
22.98
24.04
25.88
28.31
25.60
26.18
24.11
25.88
23.89
14
1.638
D/E ratiox
0.735
0.734
0.746
0.737
0.765
0.707
0.735
0.842
0.817
0.806
0.716
0.806
0.741
93
544.1
Enterprise value£M
456.9
453.9
447.9
449.8
440.7
502.7
478.6
514.4
509.6
541.6
90.54
4.21%
1.41%
7
500.3
LT debt£M
347.6
311.9
318.1
283.5
297.0
299.2
271.2
295.1
328.4
336.8
231.4
2.55%
0.21%
10
Revenue
£869.8M
1.03%
1.00×
Cost of revenue
£608.9M
1.03%
1.00×
Operating expenses
£180.1M
0.65%
0.96×
Goodwill & intangibles
16.40%
Spread over hurdle
(2.20%)