207.7
Revenue£M
256.1
276.5
297.7
322.9
351.1
383.9
409.5
433.5
474.7
510.9
212.3
7.79%
7.85%
11
7.30
Revenue growth%
17.37
16.04
14.28
16.71
16.76
18.98
17.16
16.78
14.06
12.85
20.23
16.78
16.73
31
13.66
Gross margin%
12.46
14.04
16.42
18.61
16.68
17.19
15.24
12.95
10.05
8.42
8.27
12.95
14.64
47
15.24
Operating margin%
6.23
5.91
4.92
5.47
6.45
6.66
8.06
5.61
7.24
9.35
21.56
7.24
6.34
48
6.03
Net margin%
13.83
12.95
12.24
13.36
11.00
11.61
10.81
10.93
12.14
13.48
7.16
11.61
12.19
25
16.46
P/E ratio (avg)x
29.21
27.55
25.59
23.12
20.67
21.37
21.75
23.05
22.27
21.50
25.09
21.75
22.66
82
30.50
EV/EBITx
23.40
23.73
24.12
25.69
23.35
20.78
21.32
21.41
20.07
17.37
17.89
20.78
22.38
23
3.80
FCF yield (avg)%
5.95
6.87
8.90
7.78
8.49
8.72
8.38
5.91
6.16
9.15
20.36
8.38
8.08
74
9.46
FCF margin%
9.56
9.76
9.59
10.25
8.27
10.31
12.84
13.55
12.71
12.85
14.92
12.84
10.28
87
0.147
FCF / Net incomex
0.140
0.128
0.125
0.125
0.119
0.131
0.122
0.111
0.124
0.113
1.549
0.122
0.124
11
22.37
ROIC%
3.38
0.98
3.65
3.14
0.85
2.39
1.25
2.65
4.03
4.10
16.20
2.65
2.89
72
17.25
Return on equity%
14.48
12.53
12.69
14.37
13.94
12.01
13.58
13.13
10.44
10.09
28.32
12.01
12.91
52
15.12
Return on assets%
14.24
15.41
15.14
12.99
13.40
14.58
11.65
12.61
9.63
11.21
12.42
11.65
13.20
30
0.31
EPS£
0.33
0.35
0.39
0.46
0.46
0.54
0.60
0.68
0.67
0.66
0.34
7.33%
6.95%
—
25.44
EPS growth%
11.74
14.13
14.28
12.04
10.90
8.85
9.22
11.07
11.79
9.11
18.03
9.22
11.40
90
0.44
Bookvalue per sh£
0.17
0.17
0.17
0.18
0.21
0.21
0.21
0.21
0.22
0.24
0.56
2.49%
3.46%
—
0.24
FCF per share£
0.50
0.49
0.56
0.53
0.62
0.60
0.66
0.76
0.76
0.84
0.43
6.19%
6.81%
—
0.30
Dividend per sh£
0.62
0.67
0.69
0.70
0.77
0.79
0.90
0.85
0.81
0.77
0.36
(0.09%)
3.74%
—
2.77
Div yield (avg)%
19.88
17.42
20.09
22.49
24.82
25.14
22.49
20.40
21.39
22.01
7.68
22.01
21.70
77
12.30
Payout ratio%
24.34
24.81
25.27
27.14
27.05
27.94
26.31
26.86
27.49
25.13
21.10
26.86
26.59
80
0.722
Shares (diluted)B
0.798
0.773
0.819
0.899
0.897
0.916
0.926
1.015
1.128
1.077
0.725
3.72%
3.85%
68
24.96
Buyback yield%
16.93
19.67
19.87
21.71
20.02
19.51
17.58
18.07
20.96
18.36
28.58
18.36
19.59
73
0.653
D/E ratiox
0.534
0.537
0.515
0.498
0.475
0.476
0.450
0.485
0.449
0.394
0.356
0.450
0.481
18
542.2
Enterprise value£M
91.98
83.72
87.35
82.29
76.41
69.61
72.16
63.87
62.58
57.13
447.9
(5.65%)
(4.50%)
52
153.5
LT debt£M
149.2
158.7
179.9
187.9
174.0
194.8
187.6
179.4
176.6
189.3
146.8
1.70%
1.33%
8
Revenue
£510.9M
7.85%
1.00×
Cost of revenue
£307.1M
7.65%
0.98×
Operating expenses
£67.74M
8.08%
1.02×