138.8
Revenue£M
391.0
413.5
427.6
440.2
451.0
466.8
476.2
484.9
504.8
513.1
154.0
2.61%
3.36%
70
2.56
Revenue growth%
16.99
17.18
15.52
13.99
13.73
14.49
15.58
16.48
14.93
17.17
6.36
15.58
15.55
94
27.29
Gross margin%
31.97
34.66
36.73
35.91
33.14
31.73
29.48
30.26
31.02
33.72
10.28
31.02
32.56
10
5.92
Operating margin%
8.77
11.19
11.61
14.45
17.15
14.28
16.06
18.35
19.82
17.33
29.59
17.33
15.25
43
10.27
Net margin%
12.10
9.53
11.51
13.45
12.18
14.96
13.87
15.66
16.31
15.21
28.06
15.21
13.66
56
10.81
P/E ratio (avg)x
29.02
31.56
31.43
28.79
25.89
27.93
27.80
27.67
28.03
26.97
35.89
27.80
27.98
43
37.29
EV/EBITx
60.14
56.33
65.57
69.77
68.26
67.24
76.26
76.68
76.62
77.65
16.32
76.62
69.02
56
3.30
FCF yield (avg)%
12.35
10.11
9.14
9.43
8.94
8.97
10.33
8.86
8.88
11.45
14.19
8.97
9.28
26
28.57
FCF margin%
14.93
13.68
11.31
13.82
13.68
12.80
10.29
8.88
11.28
13.28
6.04
11.28
13.04
65
1.706
FCF / Net incomex
1.910
2.048
2.257
2.070
2.160
2.232
2.055
2.346
2.251
2.533
1.280
2.251
2.196
18
22.27
ROIC%
11.71
14.38
15.22
15.28
14.26
13.56
12.75
10.90
10.50
10.39
11.84
10.90
13.16
89
20.57
Return on equity%
27.94
25.22
22.97
24.95
26.58
24.39
26.05
26.56
25.88
24.26
14.33
25.88
25.55
69
14.40
Return on assets%
26.89
25.49
27.99
27.01
24.24
25.99
23.95
26.12
28.92
27.27
28.07
26.12
26.50
41
0.80
EPS£
0.61
0.61
0.59
0.68
0.62
0.60
0.64
0.73
0.68
0.67
0.86
1.37%
(0.03%)
—
21.98
EPS growth%
16.00
14.13
16.94
17.40
17.65
20.12
22.37
24.26
25.90
26.98
24.60
24.26
18.89
35
0.29
Bookvalue per sh£
0.64
0.74
0.78
0.75
0.86
0.88
1.04
1.14
1.14
1.30
0.38
8.56%
7.63%
—
0.87
FCF per share£
0.13
0.13
0.12
0.12
0.11
0.12
0.12
0.12
0.12
0.12
0.70
1.53%
(0.07%)
—
0.62
Dividend per sh£
0.63
0.71
0.75
0.69
0.77
0.84
0.79
0.86
0.84
0.78
0.66
0.17%
2.68%
—
3.23
Div yield (avg)%
6.43
4.13
4.50
3.50
2.38
2.98
1.17
0.54
0.40
0.82
9.94
0.82
2.68
94
4.45
Payout ratio%
36.81
37.47
34.98
37.40
34.44
36.14
33.95
35.50
35.62
33.70
22.28
35.50
35.56
41
0.454
Shares (diluted)B
0.558
0.618
0.694
0.747
0.725
0.763
0.844
0.867
0.991
1.095
0.454
8.61%
7.08%
80
20.67
Buyback yield%
12.69
11.75
14.02
16.66
17.69
18.50
18.39
15.93
14.50
11.85
3.24
15.93
15.21
93
0.971
D/E ratiox
2.453
2.474
2.522
3.002
3.234
3.764
4.033
4.045
4.307
4.378
0.894
4.045
3.499
18
398.3
Enterprise value£M
213.9
212.7
201.7
210.4
210.2
196.8
191.0
198.4
178.9
184.1
437.4
(2.62%)
(1.04%)
29
367.4
LT debt£M
272.0
280.0
280.0
281.1
283.8
311.2
331.3
360.4
370.7
401.7
370.2
7.20%
4.62%
31
Revenue
£513.1M
3.36%
1.00×
Cost of revenue
£330.1M
3.62%
1.03×
Operating expenses
£67.68M
2.66%
0.93×
Goodwill & intangibles
19.51%