100.3
Revenue£M
123.6
126.2
126.1
130.2
128.9
132.8
131.7
135.4
137.3
139.7
107.6
1.62%
1.32%
22
3.87
Revenue growth%
12.26
11.37
10.35
11.71
14.09
13.29
14.97
13.24
12.39
13.09
25.97
13.24
12.74
7
27.10
Gross margin%
3.12
1.70
4.00
1.28
3.57
3.30
2.35
4.58
5.32
4.68
20.23
4.58
3.43
35
3.86
Operating margin%
31.69
31.76
30.31
29.37
32.21
32.39
31.97
30.58
28.98
29.37
14.84
30.58
31.14
69
9.50
Net margin%
11.51
14.46
15.62
15.92
18.78
19.17
19.77
19.55
20.42
22.86
2.83
19.77
18.97
30
22.38
P/E ratio (avg)x
12.44
11.22
9.732
9.220
7.959
7.117
7.046
6.041
6.034
6.292
19.88
6.292
7.538
12
18.47
EV/EBITx
24.40
24.22
28.76
32.59
33.87
40.62
42.61
46.29
52.32
59.19
28.83
46.29
37.24
47
7.85
FCF yield (avg)%
8.92
11.27
10.70
13.59
13.70
14.71
14.33
13.26
10.82
12.29
29.50
13.26
12.78
38
11.22
FCF margin%
25.12
27.45
28.76
29.36
27.41
29.08
26.54
29.14
29.17
26.78
9.20
29.08
28.11
70
0.176
FCF / Net incomex
0.555
0.591
0.587
0.676
0.692
0.664
0.647
0.634
0.737
0.867
0.308
0.664
0.655
66
12.18
ROIC%
26.88
25.04
25.36
25.27
23.05
20.12
21.70
24.40
25.11
26.57
11.46
24.40
25.07
78
14.09
Return on equity%
13.79
15.54
16.83
15.69
17.09
15.78
14.03
14.71
15.69
12.97
11.08
14.71
15.62
67
11.35
Return on assets%
23.83
23.21
22.50
22.69
24.98
25.01
22.33
24.48
24.13
21.80
26.26
24.13
23.52
16
0.47
EPS£
0.23
0.20
0.19
0.21
0.20
0.18
0.17
0.18
0.20
0.21
0.50
1.38%
(0.34%)
—
22.75
EPS growth%
4.36
5.53
5.70
6.22
3.34
4.70
1.74
1.92
0.40
0.40
14.02
1.74
3.85
71
0.36
Bookvalue per sh£
0.25
0.28
0.25
0.26
0.27
0.29
0.32
0.32
0.33
0.35
0.35
5.42%
2.65%
—
0.46
FCF per share£
0.49
0.49
0.49
0.51
0.59
0.72
0.87
0.92
1.10
1.34
0.46
17.82%
10.38%
—
0.31
Dividend per sh£
0.19
0.18
0.20
0.19
0.20
0.23
0.24
0.26
0.29
0.30
0.24
8.25%
6.38%
—
28.37
Div yield (avg)%
32.20
34.50
33.45
31.36
28.44
29.65
28.07
25.16
26.32
23.63
3.11
26.32
29.05
37
22.05
Payout ratio%
18.58
20.30
22.48
19.87
22.20
20.54
23.02
20.32
17.56
17.31
19.99
20.32
20.31
17
196.8
Shares (diluted)M
248.4
257.3
295.7
350.6
398.6
485.3
497.4
578.2
646.6
785.0
196.7
14.52%
13.03%
78
24.67
Buyback yield%
6.06
3.26
5.61
4.77
2.39
0.40
0.40
0.40
3.27
0.40
25.55
0.40
2.83
27
1.405
D/E ratiox
1.096
1.114
1.160
1.032
1.105
1.101
1.188
1.011
0.916
0.874
0.298
1.011
1.098
25
11.46
Enterprise value£M
206.9
208.8
200.1
223.6
240.5
257.9
254.2
295.2
341.2
399.8
84.14
10.70%
7.74%
31
178.1
LT debt£M
244.7
247.1
228.0
218.9
206.5
190.1
175.2
160.1
161.1
177.3
87.73
(3.01%)
(1.97%)
53
Revenue
£139.7M
1.32%
1.00×
Cost of revenue
£75.36M
1.12%
0.98×
Operating expenses
£20.84M
1.46%
1.01×
Property and equipment
18.04%