76.38
Revenue£M
97.94
108.6
118.5
126.6
136.4
145.9
157.3
170.6
186.6
198.7
85.41
7.81%
8.14%
65
3.05
Revenue growth%
25.35
26.58
24.14
24.97
26.42
24.91
21.99
23.54
24.66
26.34
13.37
24.66
24.94
16
26.35
Gross margin%
20.30
19.15
18.45
16.51
15.64
16.53
15.91
12.93
10.84
9.95
19.28
12.93
16.21
15
15.27
Operating margin%
12.88
13.41
10.92
11.99
10.94
10.81
11.70
13.84
11.34
10.16
22.40
11.34
11.52
65
5.66
Net margin%
19.17
18.92
17.25
16.76
16.16
16.27
15.49
14.14
14.91
16.91
18.23
15.49
16.52
94
18.14
P/E ratio (avg)x
34.10
33.95
33.83
31.64
33.99
33.01
35.22
33.18
30.57
27.85
36.32
33.01
33.51
28
24.50
EV/EBITx
25.45
26.40
24.37
21.17
21.38
19.07
17.56
18.73
18.84
18.43
32.01
18.73
20.12
84
29.92
FCF yield (avg)%
18.52
21.49
21.94
22.39
20.84
18.23
15.48
17.17
16.84
16.41
20.32
16.84
18.37
85
22.20
FCF margin%
13.75
13.92
16.86
18.24
18.67
21.54
20.26
22.63
25.40
24.88
20.42
22.63
19.47
15
0.996
FCF / Net incomex
2.201
2.288
2.310
2.266
2.270
2.684
3.150
3.260
3.395
3.787
1.548
3.260
2.497
35
8.18
ROIC%
27.31
27.63
26.45
25.21
22.94
20.52
19.94
20.38
18.01
16.34
27.14
19.94
21.73
78
14.09
Return on equity%
22.88
23.46
20.66
23.16
22.97
24.71
23.13
25.78
25.60
28.50
18.38
25.60
23.31
84
19.22
Return on assets%
28.90
30.37
32.99
35.44
36.22
38.61
38.28
38.06
35.31
36.94
6.99
38.06
35.83
81
0.12
EPS£
0.16
0.18
0.21
0.23
0.26
0.31
0.32
0.39
0.40
0.45
0.13
11.98%
12.89%
—
2.95
EPS growth%
25.68
27.95
26.56
25.42
26.20
26.17
23.23
21.24
18.81
19.52
24.78
21.24
25.55
12
0.51
Bookvalue per sh£
0.70
0.71
0.71
0.84
0.94
0.93
0.91
0.94
1.07
1.08
0.45
2.70%
5.36%
—
0.32
FCF per share£
0.25
0.28
0.31
0.33
0.37
0.41
0.45
0.48
0.43
0.43
0.31
3.10%
7.15%
—
0.49
Dividend per sh£
0.23
0.26
0.29
0.27
0.26
0.29
0.29
0.27
0.27
0.26
0.45
0.54%
1.92%
—
9.84
Div yield (avg)%
5.88
7.87
9.22
7.27
7.81
7.73
6.65
7.22
6.70
8.26
15.10
7.22
7.50
75
27.76
Payout ratio%
11.78
12.03
10.14
10.39
12.08
13.80
11.35
8.71
8.18
10.68
25.10
10.68
11.02
68
224.9
Shares (diluted)M
207.9
223.4
197.3
197.7
186.5
194.5
198.0
200.1
196.3
210.8
220.6
2.49%
0.53%
31
28.22
Buyback yield%
26.09
24.52
25.86
24.89
25.30
23.41
25.75
24.95
22.17
23.32
8.90
23.41
24.92
54
1.443
D/E ratiox
1.187
1.241
1.142
1.171
1.261
1.302
1.301
1.186
1.253
1.335
1.458
1.301
1.247
26
82.24
Enterprise value£M
229.8
256.6
301.9
349.9
356.7
357.7
356.5
366.1
431.2
490.0
34.24
6.56%
7.76%
94
109.0
LT debt£M
25.73
28.55
29.77
35.82
36.94
36.03
37.75
42.93
48.13
57.54
156.5
9.27%
9.38%
80
Revenue
£198.7M
8.14%
1.00×
Cost of revenue
£127.7M
8.08%
0.99×
Operating expenses
£26.92M
9.11%
1.09×
Property and equipment
17.32%
Cash and investments
14.83%