2.079
Revenue£M
18.15
18.40
18.53
18.50
18.46
18.67
18.75
18.64
18.49
19.01
2.172
0.59%
0.33%
58
8.15
Revenue growth%
16.78
15.66
14.88
15.09
15.09
17.45
19.92
18.13
15.19
13.01
25.75
17.45
15.42
26
17.96
Gross margin%
30.48
31.79
29.57
28.81
26.92
28.08
25.70
25.41
26.18
23.73
6.55
25.70
27.50
48
9.58
Operating margin%
27.07
25.14
22.53
24.88
23.88
21.26
22.20
25.13
28.04
28.21
21.03
25.13
25.00
38
11.44
Net margin%
20.55
21.28
20.29
21.83
23.41
22.51
22.04
24.33
24.94
22.02
6.33
22.51
22.03
43
36.09
P/E ratio (avg)x
35.08
33.59
35.43
36.45
41.66
38.65
38.62
42.74
47.76
46.18
23.82
42.74
38.64
41
30.95
EV/EBITx
30.60
28.95
28.54
30.49
32.01
33.42
37.51
36.04
36.95
34.15
21.85
36.04
32.72
77
10.50
FCF yield (avg)%
20.06
20.56
20.27
21.04
21.34
18.88
17.14
18.56
19.60
19.64
4.15
18.88
19.85
31
26.80
FCF margin%
28.18
29.20
27.35
25.44
23.54
21.07
20.33
18.40
21.33
22.24
23.10
21.07
22.89
61
1.268
FCF / Net incomex
0.283
0.264
0.229
0.219
0.213
0.202
0.181
0.182
0.160
0.167
1.073
0.181
0.207
85
14.72
ROIC%
21.40
20.01
21.08
18.85
19.53
20.48
18.65
18.38
19.32
18.88
11.78
18.88
19.42
8
12.26
Return on equity%
20.82
22.55
20.02
19.38
17.50
18.85
21.22
21.20
22.23
21.04
20.05
21.20
20.93
61
11.67
Return on assets%
8.66
7.34
7.48
10.35
13.01
13.58
12.89
10.45
10.40
13.13
29.01
12.89
10.43
6
0.10
EPS£
0.23
0.25
0.26
0.28
0.27
0.28
0.32
0.31
0.34
0.37
0.11
6.30%
5.70%
—
23.54
EPS growth%
28.10
28.48
29.33
28.27
26.27
26.58
29.52
29.80
29.85
27.92
25.23
29.52
28.38
81
0.11
Bookvalue per sh£
0.19
0.17
0.16
0.17
0.18
0.18
0.19
0.19
0.17
0.16
0.13
(2.92%)
(1.39%)
—
0.09
FCF per share£
0.10
0.11
0.12
0.11
0.12
0.13
0.14
0.14
0.13
0.14
0.06
3.06%
2.73%
—
0.17
Dividend per sh£
0.17
0.19
0.20
0.21
0.22
0.22
0.25
0.26
0.25
0.25
0.04
3.04%
5.10%
—
19.97
Div yield (avg)%
18.62
21.06
18.86
21.01
21.78
22.09
23.07
24.49
26.06
26.24
13.93
24.49
21.93
73
25.37
Payout ratio%
5.16
8.00
10.10
8.80
10.60
11.13
9.98
11.85
13.51
10.84
2.86
11.13
10.35
6
70.64
Shares (diluted)M
85.22
94.51
102.3
103.0
109.9
98.71
99.78
106.5
100.2
98.44
71.05
(2.17%)
1.68%
40
16.08
Buyback yield%
11.90
9.37
8.01
8.22
10.89
12.32
14.32
12.66
12.12
13.35
27.30
12.66
12.01
75
0.481
D/E ratiox
0.414
0.388
0.381
0.349
0.367
0.326
0.278
0.261
0.243
0.221
1.087
0.261
0.337
81
14.36
Enterprise value£M
18.58
19.14
19.95
22.26
23.82
26.66
25.42
24.03
26.04
26.35
2.107
2.04%
4.72%
15
15.76
LT debt£M
10.67
9.349
8.272
8.602
9.463
10.30
10.88
10.70
10.78
11.17
13.22
3.37%
(0.95%)
78
Revenue
£19.01M
0.33%
1.00×
Cost of revenue
£12.43M
0.02%
0.97×
Operating expenses
£4.221M
1.20%
1.09×
Cash and investments
17.65%
Spread over hurdle
41.26%