25.27
Revenue£M
340.6
355.7
359.2
360.2
369.6
369.7
372.2
377.5
391.3
395.0
27.12
1.34%
1.79%
8
14.26
Revenue growth%
23.41
22.31
25.09
23.79
26.03
23.53
26.31
23.48
22.42
25.31
2.45
23.53
23.66
63
22.63
Gross margin%
20.89
22.79
24.53
23.76
23.31
22.55
24.09
25.25
22.44
23.51
5.05
23.51
23.41
56
11.97
Operating margin%
29.99
32.65
32.06
32.64
30.79
28.76
30.90
33.67
35.96
34.69
3.19
33.67
32.35
88
21.33
Net margin%
13.37
11.34
9.62
12.23
15.12
15.80
16.23
18.92
18.20
20.14
5.01
18.20
15.46
14
27.50
P/E ratio (avg)x
26.27
28.46
30.60
30.23
27.82
30.36
33.48
34.43
37.45
33.21
24.00
33.48
30.48
81
35.07
EV/EBITx
17.36
17.56
17.43
20.03
22.81
21.28
21.58
19.88
19.15
19.69
16.19
19.88
19.79
45
2.10
FCF yield (avg)%
29.58
32.20
32.21
29.68
28.00
30.47
30.59
30.69
29.97
32.77
28.78
30.59
30.53
22
8.35
FCF margin%
7.72
9.19
11.11
13.36
11.14
13.53
15.71
17.79
16.30
13.53
6.78
15.71
13.44
40
0.281
FCF / Net incomex
1.089
1.121
1.208
1.260
1.323
1.215
1.198
1.076
0.985
0.931
0.570
1.076
1.159
6
25.68
ROIC%
3.26
1.44
1.25
0.40
0.40
0.40
2.32
3.09
0.40
1.06
21.57
1.06
1.16
65
19.30
Return on equity%
18.45
19.92
22.66
21.03
21.15
20.95
22.55
23.59
24.78
22.49
16.28
22.55
21.82
81
26.22
Return on assets%
19.68
16.74
19.28
16.64
19.61
18.35
16.75
18.44
18.42
21.28
24.85
18.42
18.43
22
0.67
EPS£
2.09
2.28
2.62
2.63
3.12
3.13
3.52
3.56
4.07
4.50
0.71
7.59%
9.44%
—
4.34
EPS growth%
26.13
28.39
29.74
28.24
27.64
25.38
27.09
29.28
30.26
32.42
11.51
29.28
28.31
48
0.54
Bookvalue per sh£
0.30
0.31
0.34
0.32
0.29
0.28
0.25
0.22
0.21
0.21
1.08
(6.71%)
(2.86%)
—
0.44
FCF per share£
1.49
1.50
1.63
1.73
1.67
1.73
1.92
1.88
1.82
1.80
0.26
1.44%
1.87%
—
0.98
Dividend per sh£
0.35
0.32
0.29
0.29
0.29
0.29
0.30
0.27
0.28
0.28
0.18
(0.55%)
(3.02%)
—
6.69
Div yield (avg)%
19.95
18.14
16.01
14.83
12.87
11.84
13.83
14.09
13.57
13.95
16.43
13.83
14.02
5
4.17
Payout ratio%
6.39
7.46
7.40
6.77
6.29
4.45
1.60
2.98
3.72
3.24
19.88
3.24
5.37
87
138.2
Shares (diluted)M
170.8
201.1
232.4
276.5
327.4
366.4
368.6
380.2
440.2
473.8
134.7
7.67%
12.41%
53
5.58
Buyback yield%
20.55
21.94
23.80
24.43
23.49
24.21
21.46
19.87
20.72
19.41
26.82
20.72
21.70
35
1.438
D/E ratiox
0.678
0.734
0.700
0.621
0.566
0.589
0.620
0.627
0.668
0.728
1.177
0.627
0.647
84
336.6
Enterprise value£M
78.97
71.53
74.91
65.05
66.14
61.96
54.41
57.36
61.88
66.87
295.9
0.22%
(2.98%)
73
199.0
LT debt£M
249.7
274.9
278.1
293.2
303.3
322.3
362.1
390.0
409.6
472.9
232.0
9.29%
7.69%
8
Revenue
£395.0M
1.79%
1.00×
Cost of revenue
£230.2M
2.00%
1.02×
Operating expenses
£49.39M
2.17%
1.04×
Goodwill & intangibles
19.23%