147.1
Revenue£M
139.4
146.2
149.3
153.5
156.4
160.2
166.5
171.5
179.2
188.6
151.0
3.81%
3.44%
16
25.73
Revenue growth%
8.67
7.15
5.20
2.96
1.58
0.80
2.70
3.86
3.16
5.44
28.07
3.16
3.51
71
29.43
Gross margin%
0.40
2.18
1.85
4.14
7.04
5.13
7.09
5.61
8.29
7.35
23.49
7.09
5.37
24
11.37
Operating margin%
14.61
16.27
14.95
17.67
16.89
19.23
18.68
16.92
16.41
16.50
5.94
16.92
16.69
17
3.22
Net margin%
12.91
15.19
18.12
20.55
23.50
21.34
22.38
21.70
24.22
24.38
9.89
22.38
21.52
87
26.50
P/E ratio (avg)x
32.50
29.62
29.66
27.44
28.65
28.00
29.95
30.42
29.50
27.13
10.37
29.50
29.56
36
30.29
EV/EBITx
16.71
17.84
16.37
15.10
13.71
11.85
10.54
9.308
9.235
9.805
13.73
9.805
12.78
87
27.90
FCF yield (avg)%
4.54
4.70
4.41
5.76
6.28
6.92
6.44
5.36
2.69
0.69
12.97
5.36
5.03
23
18.87
FCF margin%
16.15
16.49
17.55
20.48
17.58
15.51
12.77
11.58
11.46
13.58
12.68
12.77
15.83
20
0.141
FCF / Net incomex
0.860
0.946
0.936
0.897
0.891
0.977
1.110
1.058
1.097
1.144
0.485
1.097
0.962
20
15.52
ROIC%
1.78
4.14
5.17
5.08
3.88
5.70
8.52
9.28
10.53
11.18
15.19
9.28
5.44
48
24.19
Return on equity%
20.30
18.86
21.30
20.98
22.32
20.73
20.18
18.03
20.86
18.65
4.38
20.18
20.52
54
18.02
Return on assets%
28.39
31.20
33.99
33.21
32.36
34.24
32.32
35.21
35.61
35.89
16.28
35.21
33.60
8
1.26
EPS£
0.79
0.76
0.81
0.94
0.89
0.86
0.90
1.05
1.06
1.18
1.36
5.73%
4.16%
—
16.06
EPS growth%
3.05
3.34
0.96
0.40
2.94
0.51
3.47
2.24
0.40
1.92
28.03
1.92
2.08
66
0.92
Bookvalue per sh£
1.43
1.27
1.33
1.22
1.10
0.95
0.99
0.93
0.89
0.82
1.27
(5.67%)
(4.48%)
—
1.31
FCF per share£
0.49
0.49
0.57
0.60
0.62
0.70
0.67
0.65
0.71
0.78
0.62
4.84%
4.33%
—
1.56
Dividend per sh£
0.86
0.89
0.87
0.77
0.70
0.72
0.67
0.66
0.58
0.55
1.19
(4.67%)
(5.09%)
—
18.50
Div yield (avg)%
6.97
9.27
9.34
9.73
9.03
8.99
10.87
9.02
7.50
5.91
17.87
8.99
9.02
24
20.34
Payout ratio%
0.47
0.40
0.40
2.33
4.40
1.87
1.53
0.50
0.40
0.61
21.88
0.61
0.55
79
74.82
Shares (diluted)M
129.9
131.9
121.1
131.1
130.2
138.8
147.8
137.0
138.7
131.0
78.32
0.12%
1.13%
45
3.85
Buyback yield%
10.78
9.08
6.87
8.75
6.14
4.26
6.18
6.31
8.40
8.53
13.94
6.31
7.63
39
1.419
D/E ratiox
0.917
0.804
0.754
0.684
0.590
0.527
0.558
0.522
0.551
0.495
1.029
0.527
0.574
39
125.1
Enterprise value£M
65.17
74.27
83.34
94.88
94.53
89.37
99.07
102.8
95.46
104.8
87.99
2.08%
5.43%
16
130.6
LT debt£M
168.5
199.6
219.8
244.1
252.8
267.2
297.5
344.2
354.4
396.7
151.9
9.43%
10.81%
21
Revenue
£188.6M
3.44%
1.00×
Cost of revenue
£127.0M
3.32%
0.99×
Operating expenses
£24.47M
3.73%
1.03×
Property and equipment
19.72%