20.83
RevenueE£M
68.77
73.06
76.16
80.52
82.16
85.88
89.62
93.45
98.74
104.4
22.08
4.92%
4.54%
41
10.31
Revenue growth%
21.37
21.26
21.58
19.87
19.25
20.43
20.41
20.22
18.87
18.49
16.61
20.22
20.31
6
23.26
Gross margin%
20.22
22.05
19.42
19.01
21.79
22.53
25.53
26.37
23.58
25.42
15.70
25.42
22.29
35
4.14
Operating margin%
32.91
34.33
35.29
37.55
36.54
35.63
35.51
36.78
37.12
37.58
16.86
36.78
36.09
91
29.57
Net margin%
27.36
27.87
28.05
30.41
31.70
30.54
29.10
29.48
31.91
31.74
26.85
30.54
29.95
23
23.57
P/E ratio (avg)x
7.239
6.877
6.150
5.619
5.327
5.155
5.054
4.599
4.449
4.400
23.87
4.599
5.241
78
26.31
EV/EBITx
44.00
47.60
44.99
50.30
48.62
50.13
48.97
48.29
50.94
46.49
15.39
48.97
48.45
32
10.97
FCF yield (avg)%
20.78
18.02
16.11
17.28
18.08
16.82
15.23
16.52
16.27
14.79
11.70
16.27
16.67
81
19.67
FCF margin%
20.29
20.28
20.48
22.86
23.72
21.11
23.98
24.85
25.48
25.39
12.27
24.85
23.29
56
1.279
FCF / Net incomex
0.763
0.880
1.019
1.084
1.029
1.176
1.169
1.217
1.393
1.557
0.325
1.217
1.127
10
3.43
ROIC%
23.68
26.11
28.12
26.84
26.71
26.71
29.11
29.24
26.34
23.70
22.30
26.71
26.71
91
17.07
Return on equity%
15.05
16.26
14.79
16.83
15.39
13.41
12.62
13.63
16.47
17.10
14.13
13.63
15.22
83
12.75
Return on assets%
18.20
16.05
15.43
15.55
18.18
19.26
19.54
20.66
18.91
18.01
18.66
19.26
18.19
27
4.56
EPSE£
2.21
2.25
2.28
2.36
2.75
3.06
3.06
3.27
3.89
3.99
4.99
7.70%
7.19%
—
9.71
EPS growth%
3.75
5.63
7.94
9.81
10.07
7.23
9.50
6.73
4.14
2.80
22.39
6.73
6.98
82
3.87
Bookvalue per shE£
1.01
0.95
0.97
0.88
0.84
0.73
0.75
0.66
0.59
0.52
2.53
(9.20%)
(6.71%)
—
3.33
FCF per shareE£
1.91
1.92
2.01
1.92
1.96
1.89
2.02
1.91
2.11
2.25
1.80
2.83%
0.96%
—
3.46
Dividend per shE£
3.07
3.15
3.26
3.28
3.16
3.22
3.71
4.11
4.71
4.47
2.91
7.17%
5.36%
—
16.90
Div yield (avg)%
30.69
28.25
25.70
25.58
25.49
25.33
22.41
24.57
22.07
19.25
19.03
22.41
25.41
22
23.62
Payout ratio%
33.75
35.02
33.07
32.81
32.35
29.46
30.44
28.26
28.28
29.77
16.96
29.46
31.39
34
17.72
Shares (diluted)M
27.74
32.30
33.70
36.14
38.87
38.85
41.65
44.82
47.54
51.80
17.12
5.91%
7.89%
48
22.01
Buyback yield%
12.20
11.49
9.68
7.43
8.30
8.99
7.38
5.72
4.53
5.94
12.74
5.94
7.86
30
0.759
D/E ratiox
0.497
0.467
0.468
0.524
0.512
0.573
0.619
0.671
0.625
0.613
0.591
0.619
0.549
25
68.55
Enterprise valueE£M
98.37
105.9
91.47
98.79
95.18
102.5
102.1
101.5
100.9
105.0
98.32
1.99%
(0.49%)
81
64.19
LT debtE£M
118.7
134.5
140.4
151.0
162.0
181.4
181.4
186.4
175.7
164.8
56.54
0.34%
2.53%
52
Revenue
E£104.4M
4.54%
1.00×
Cost of revenue
E£59.43M
4.55%
1.00×
Operating expenses
E£15.42M
5.27%
1.07×
Cash and investments
17.01%
Goodwill & intangibles
16.52%
Spread over hurdle
(8.95%)