55.87
RevenueE£M
46.22
47.13
48.36
49.46
49.97
49.64
51.19
52.02
53.40
54.17
60.25
1.63%
1.56%
41
27.43
Revenue growth%
18.18
19.23
20.08
19.06
16.38
17.15
15.02
13.71
11.06
11.14
2.24
13.71
16.77
21
24.32
Gross margin%
6.41
5.85
3.65
1.85
0.40
0.41
1.85
3.02
4.53
3.65
10.16
3.02
3.33
89
9.01
Operating margin%
19.20
19.80
17.76
19.27
20.05
22.01
23.70
24.15
23.17
21.34
14.31
23.17
20.70
27
19.79
Net margin%
16.94
19.04
16.84
16.11
15.42
15.47
16.14
13.42
10.76
10.37
27.30
13.42
15.79
72
33.68
P/E ratio (avg)x
16.44
17.74
18.40
17.47
16.23
14.05
13.91
14.74
14.83
14.89
19.65
14.74
15.56
21
18.26
EV/EBITx
13.54
15.44
15.15
15.77
16.02
15.10
16.16
16.30
15.47
15.49
25.88
15.49
15.48
61
26.45
FCF yield (avg)%
39.67
38.01
40.00
39.85
40.15
39.15
41.35
39.34
39.19
37.63
6.57
39.19
39.51
82
4.69
FCF margin%
4.35
2.90
5.31
3.06
0.89
2.34
2.84
5.59
8.54
10.32
16.52
5.59
3.70
45
1.454
FCF / Net incomex
0.234
0.263
0.290
0.312
0.304
0.298
0.344
0.331
0.374
0.363
1.365
0.344
0.308
8
5.05
ROIC%
2.23
4.07
4.05
6.30
4.01
4.78
2.30
0.95
2.82
2.12
18.12
2.30
3.42
86
20.00
Return on equity%
19.96
20.25
17.34
17.59
19.95
22.10
20.90
22.63
25.24
24.34
2.95
22.63
20.57
16
18.94
Return on assets%
4.10
5.06
5.35
8.35
10.41
9.17
8.44
11.10
9.22
11.93
22.63
9.22
8.81
34
2.83
EPSE£
4.72
4.73
5.34
5.71
6.21
6.05
6.83
7.10
6.96
7.74
3.08
4.51%
5.86%
—
11.22
EPS growth%
21.42
18.56
17.63
15.61
13.79
16.19
16.48
17.82
16.11
16.20
24.23
16.20
16.34
67
4.17
Bookvalue per shE£
1.58
1.53
1.59
1.52
1.61
1.65
1.74
1.76
1.64
1.70
2.30
1.10%
0.18%
—
4.32
FCF per shareE£
1.28
1.19
1.05
0.96
1.02
1.00
0.94
0.95
0.85
0.77
0.87
(5.51%)
(4.23%)
—
1.86
Dividend per shE£
2.35
2.64
2.58
2.78
2.89
3.28
3.78
4.31
4.31
4.72
2.56
10.33%
7.61%
—
19.68
Div yield (avg)%
16.42
14.78
12.10
13.57
13.74
11.24
13.77
12.04
14.96
12.26
12.39
12.26
13.66
43
20.06
Payout ratio%
19.21
16.30
14.46
13.67
12.81
12.22
11.18
12.82
15.63
13.92
25.60
12.82
13.80
84
5.614
Shares (diluted)M
8.429
8.076
8.493
9.403
8.586
9.482
9.383
9.210
10.35
11.27
5.647
5.59%
4.31%
44
28.96
Buyback yield%
8.05
7.72
9.86
7.01
5.14
3.33
1.01
1.28
0.40
1.31
25.78
1.28
4.24
24
1.220
D/E ratiox
1.330
1.222
1.225
1.353
1.422
1.568
1.475
1.353
1.231
1.106
1.405
1.353
1.341
35
25.61
Enterprise valueE£M
9.384
9.361
10.92
12.27
12.76
12.96
15.05
14.64
16.41
19.36
45.47
8.70%
8.43%
25
35.97
LT debtE£M
80.91
89.58
100.4
110.1
125.7
123.8
133.1
154.0
169.1
179.5
28.44
7.38%
9.80%
64
Revenue
E£54.17M
1.56%
1.00×
Cost of revenue
E£21.89M
1.33%
0.98×
Operating expenses
E£13.73M
2.24%
1.07×
Goodwill & intangibles
15.73%
Spread over hurdle
(1.57%)