68.93
Revenue£M
126.8
132.9
135.2
141.7
149.7
152.5
158.3
160.4
167.6
75.31
86.23
3.41%
3.55%
85
22.55
Revenue growth%
1.76
0.40
1.83
3.92
2.85
3.32
2.78
4.82
5.95
2.57
14.15
3.32
2.82
38
3.14
Gross margin%
22.07
21.61
22.68
22.47
22.23
21.91
22.80
22.42
22.51
23.48
17.14
22.42
22.33
67
3.66
Operating margin%
15.82
17.38
15.93
16.70
17.80
14.89
15.51
18.30
16.75
12.39
24.09
16.75
16.73
38
6.95
Net margin%
20.03
19.92
22.90
25.80
28.63
30.40
30.83
33.36
33.95
3.49
25.27
30.83
27.22
80
19.03
P/E ratio (avg)x
39.59
45.12
47.89
46.26
49.34
55.47
52.28
58.23
59.63
7.530
9.851
55.47
48.62
23
17.33
EV/EBITx
40.09
42.05
41.07
41.55
41.78
45.34
53.73
57.28
63.64
34.21
8.280
53.73
41.92
49
28.73
FCF yield (avg)%
25.03
22.38
21.09
24.00
24.99
25.61
26.35
26.94
26.30
25.07
7.29
26.30
25.15
6
19.46
FCF margin%
15.26
15.68
14.83
12.81
15.44
12.87
14.44
15.76
18.39
14.30
6.21
15.44
15.05
16
1.288
FCF / Net incomex
1.744
1.778
1.910
1.997
1.743
1.523
1.321
1.373
1.201
0.152
1.121
1.373
1.682
61
20.22
ROIC%
28.19
30.31
27.41
27.39
27.67
27.14
27.78
26.79
24.98
14.98
25.82
27.14
27.50
83
10.41
Return on equity%
32.37
32.66
30.03
29.35
27.63
28.31
31.23
29.29
30.41
29.74
23.80
29.29
30.22
22
27.16
Return on assets%
11.05
8.26
9.80
9.89
10.35
13.05
11.25
11.29
10.05
11.28
9.15
11.25
10.20
88
0.21
EPS£
0.32
0.31
0.34
0.34
0.38
0.40
0.43
0.42
0.38
0.22
0.24
2.53%
0.43%
—
17.47
EPS growth%
32.49
33.55
34.92
33.98
36.43
38.00
35.35
34.93
34.62
18.94
2.70
35.35
34.77
43
0.43
Bookvalue per sh£
0.82
0.83
0.95
1.04
1.06
1.07
1.21
1.17
1.18
0.15
0.23
2.73%
6.20%
—
0.15
FCF per share£
0.85
0.84
0.93
0.99
1.12
1.15
1.24
1.25
1.40
0.33
0.18
7.10%
7.97%
—
0.13
Dividend per sh£
0.58
0.58
0.59
0.55
0.61
0.62
0.58
0.56
0.60
0.36
0.09
1.67%
1.13%
—
20.05
Div yield (avg)%
15.23
12.46
12.34
11.35
12.71
14.01
16.09
17.55
18.26
19.57
14.55
16.09
14.62
69
2.16
Payout ratio%
11.70
12.06
13.42
14.48
14.76
17.48
16.89
17.62
18.91
4.78
9.96
17.48
14.62
90
250.0
Shares (diluted)M
315.7
291.1
271.0
283.5
305.7
342.8
390.2
396.9
368.8
246.8
244.7
5.41%
1.99%
61
18.07
Buyback yield%
33.96
31.19
32.68
30.26
32.92
33.76
32.45
32.34
34.74
22.00
3.69
32.92
32.80
82
0.907
D/E ratiox
1.347
1.571
1.553
1.692
1.809
1.792
2.032
2.040
2.376
0.788
1.038
2.032
1.742
52
206.7
Enterprise value£M
144.0
141.2
158.7
181.0
188.8
206.4
240.1
269.1
272.0
213.0
113.9
8.49%
9.23%
72
44.52
LT debt£M
244.4
233.7
275.0
321.5
318.8
351.3
390.3
396.8
438.3
113.3
24.38
6.40%
5.64%
75
Revenue
£167.6M
3.55%
1.00×
Cost of revenue
£109.9M
3.37%
0.98×
Operating expenses
£36.03M
4.05%
1.05×
Spread over hurdle
(1.12%)