37.41
Revenue£M
204.8
210.2
214.3
220.9
221.0
225.4
229.2
227.6
234.5
41.59
40.04
1.20%
2.04%
39
5.91
Revenue growth%
11.14
8.16
9.70
11.28
9.92
9.00
9.47
11.46
9.18
22.26
10.81
9.47
9.81
11
29.36
Gross margin%
10.51
10.85
9.83
9.87
9.67
9.61
12.41
10.17
9.01
4.91
23.60
9.67
9.85
12
27.91
Operating margin%
13.06
11.88
13.27
13.03
14.39
11.74
8.99
8.90
6.85
12.47
8.19
8.99
12.46
40
23.68
Net margin%
15.24
13.89
12.97
13.10
15.79
13.38
11.86
10.71
9.75
5.24
27.64
11.86
13.24
29
15.89
P/E ratio (avg)x
40.13
39.56
38.67
37.92
41.32
45.42
51.14
46.11
44.19
6.619
21.36
45.42
41.92
39
27.24
EV/EBITx
26.16
27.47
28.95
25.09
26.41
23.81
23.98
23.39
25.33
23.83
8.443
23.98
25.48
36
7.17
FCF yield (avg)%
24.66
21.99
20.30
21.24
23.99
23.02
23.72
25.56
28.19
15.91
7.61
23.99
23.85
54
21.68
FCF margin%
6.89
6.37
4.37
4.92
4.53
6.08
4.99
4.03
1.74
2.69
5.15
4.53
4.96
65
1.109
FCF / Net incomex
1.708
1.570
1.680
1.828
1.815
1.892
2.026
2.096
1.985
0.678
0.243
1.985
1.821
21
15.45
ROIC%
16.62
16.37
17.74
18.23
18.09
17.14
19.25
17.29
16.44
15.32
12.62
17.29
17.22
89
20.69
Return on equity%
32.40
34.01
32.10
31.08
30.95
30.23
31.54
30.07
28.77
16.39
25.05
30.23
31.01
77
7.66
Return on assets%
2.71
0.40
1.31
0.40
0.40
0.40
0.40
0.40
1.71
23.71
4.00
0.40
0.40
64
0.38
EPS£
0.65
0.65
0.68
0.69
0.64
0.67
0.75
0.71
0.64
0.40
0.43
(1.42%)
(0.48%)
—
28.20
EPS growth%
27.57
28.96
31.72
33.46
35.32
34.10
32.40
30.93
29.18
9.26
29.56
32.40
31.33
16
0.51
Bookvalue per sh£
0.26
0.25
0.24
0.24
0.22
0.19
0.20
0.17
0.16
0.47
0.30
(7.67%)
(3.91%)
—
0.61
FCF per share£
0.69
0.77
0.92
0.95
0.95
0.93
0.95
1.06
1.02
0.29
0.52
1.51%
3.93%
—
0.40
Dividend per sh£
0.76
0.87
0.99
0.93
0.87
0.82
0.85
0.83
0.89
0.29
0.79
(0.83%)
3.96%
—
24.98
Div yield (avg)%
3.94
3.95
6.07
3.48
4.55
3.85
3.78
3.63
2.41
22.75
20.68
3.78
3.90
52
9.12
Payout ratio%
12.53
9.92
10.80
9.80
7.83
6.99
5.38
3.00
4.30
4.69
17.61
5.38
8.82
64
85.41
Shares (diluted)M
124.0
121.6
124.0
142.3
148.7
169.6
173.2
163.3
165.0
89.60
89.18
3.00%
3.10%
84
14.80
Buyback yield%
26.38
28.33
28.42
28.54
31.04
30.06
28.39
31.10
32.03
4.93
8.50
31.04
28.48
32
0.899
D/E ratiox
1.597
1.647
1.764
1.751
1.724
1.650
1.816
1.907
1.758
0.104
0.155
1.758
1.738
77
100.2
Enterprise value£M
280.8
307.2
363.6
346.0
351.6
339.4
328.4
314.5
315.2
148.5
25.77
(1.85%)
3.78%
46
190.7
LT debt£M
288.4
309.1
287.3
316.3
316.0
300.8
328.6
351.1
337.3
150.1
48.87
1.30%
1.93%
11
Revenue
£234.5M
2.04%
1.00×
Cost of revenue
£113.5M
1.73%
0.97×
Operating expenses
£54.35M
2.52%
1.05×
Goodwill & intangibles
16.68%
Spread over hurdle
10.74%