10.09
RevenueE£M
56.30
61.83
66.25
72.30
79.72
85.35
92.21
102.3
112.0
119.9
10.76
8.50%
8.59%
88
21.99
Revenue growth%
23.88
25.01
24.64
24.31
25.56
24.29
26.42
28.65
27.71
27.57
28.31
27.57
25.29
11
7.46
Gross margin%
6.93
6.79
8.37
7.91
6.57
9.10
11.94
10.05
11.38
13.91
9.86
11.38
8.74
21
29.34
Operating margin%
13.96
15.37
14.57
12.42
15.33
15.62
12.71
9.94
7.22
4.58
24.85
9.94
13.34
80
27.20
Net margin%
25.77
22.77
24.32
22.85
25.42
25.53
24.75
24.22
23.27
23.80
23.85
24.22
24.27
41
36.06
P/E ratio (avg)x
10.86
12.29
11.26
10.23
9.475
8.665
8.479
8.696
9.200
10.01
14.51
8.696
9.744
83
32.64
EV/EBITx
25.73
29.52
28.25
32.91
36.87
36.79
36.73
41.03
42.31
45.27
14.51
41.03
36.76
13
3.16
FCF yield (avg)%
22.36
24.72
23.55
25.20
22.84
24.81
23.04
20.55
18.07
19.55
24.94
20.55
22.94
29
22.15
FCF margin%
22.63
20.29
18.35
15.99
13.94
16.19
14.75
17.72
15.88
16.47
21.28
16.19
16.33
31
1.519
FCF / Net incomex
0.346
0.367
0.380
0.346
0.361
0.376
0.327
0.308
0.272
0.250
1.686
0.308
0.346
40
7.36
ROIC%
11.80
14.37
14.28
16.89
19.72
21.51
18.85
16.05
17.46
17.49
8.90
17.49
17.17
81
7.24
Return on equity%
13.95
15.73
17.05
16.16
13.96
16.69
14.51
13.98
14.04
12.64
23.89
14.04
14.27
20
27.66
Return on assets%
16.20
19.11
17.08
14.92
12.95
15.18
17.43
17.64
16.60
15.46
28.39
16.60
16.40
85
0.74
EPSE£
2.62
2.73
2.45
2.75
2.49
2.44
2.28
2.55
2.81
3.08
0.80
4.36%
1.32%
—
10.14
EPS growth%
4.75
3.80
3.25
3.00
5.70
8.47
7.50
5.89
5.81
8.11
25.81
7.50
5.76
30
1.35
Bookvalue per shE£
5.33
5.95
5.75
5.73
5.98
6.80
7.05
7.47
8.73
8.85
4.54
8.16%
4.93%
—
2.83
FCF per shareE£
6.29
6.63
7.71
8.25
9.48
10.59
9.93
10.44
10.14
9.72
1.83
0.49%
5.19%
—
2.67
Dividend per shE£
5.04
4.70
4.21
4.52
4.18
4.33
4.47
4.57
4.28
4.74
4.83
2.54%
(1.81%)
—
26.19
Div yield (avg)%
31.63
30.14
29.36
27.90
27.79
27.38
30.05
29.86
29.52
28.92
15.84
29.52
29.44
68
7.56
Payout ratio%
30.53
29.28
30.47
31.68
33.00
30.78
32.09
33.69
30.71
33.00
7.87
32.09
31.23
51
7.949
Shares (diluted)M
9.899
11.68
13.73
13.48
15.00
14.77
14.96
16.22
19.09
19.05
7.929
4.90%
7.67%
49
5.29
Buyback yield%
16.97
18.84
19.05
19.11
16.94
16.51
17.34
18.03
15.30
15.39
18.63
16.51
17.16
49
1.637
D/E ratiox
0.750
0.834
0.917
0.964
1.100
1.216
1.271
1.340
1.315
1.455
1.109
1.315
1.158
63
36.76
Enterprise valueE£M
79.63
86.04
86.49
100.0
104.0
123.4
146.6
172.2
206.6
216.1
66.62
15.75%
12.65%
68
74.97
LT debtE£M
9.785
9.181
8.953
9.335
9.401
8.622
9.191
8.653
9.121
9.277
16.36
(0.27%)
(0.80%)
74
Revenue
E£119.9M
8.59%
1.00×
Cost of revenue
E£60.75M
8.64%
1.01×
Operating expenses
E£18.65M
8.48%
0.99×
Cash and investments
18.62%
Return on capital
249.08%
Spread over hurdle
227.63%