13.74
Revenue£M
14.41
14.51
14.65
14.64
15.09
15.64
15.82
16.30
16.27
16.76
15.37
2.11%
1.83%
90
26.83
Revenue growth%
25.68
28.37
27.35
27.22
27.15
27.45
28.15
25.59
24.23
24.03
3.62
25.59
27.19
31
12.86
Gross margin%
3.42
2.31
2.73
0.62
2.46
0.40
0.40
0.40
0.40
0.44
9.72
0.40
0.53
95
2.83
Operating margin%
14.01
14.31
12.58
15.04
16.83
18.02
20.14
19.53
17.49
17.13
28.09
18.02
16.98
93
2.91
Net margin%
35.09
32.20
30.54
31.62
30.46
28.39
25.89
28.57
28.65
31.62
2.52
28.57
30.50
64
14.26
P/E ratio (avg)x
17.25
18.71
20.03
21.95
23.72
20.73
21.86
20.01
18.68
16.33
29.82
20.01
20.02
92
35.73
EV/EBITx
35.58
42.24
49.92
54.07
60.07
64.02
75.65
80.20
93.00
98.04
37.48
80.20
62.04
37
15.41
FCF yield (avg)%
16.94
18.30
18.60
18.10
20.17
22.95
23.43
20.48
23.28
21.45
8.41
22.95
20.32
29
9.55
FCF margin%
18.07
18.58
20.58
18.41
15.67
15.12
13.90
12.52
14.29
16.81
2.42
14.29
16.24
12
0.648
FCF / Net incomex
1.417
1.367
1.368
1.431
1.322
1.379
1.353
1.541
1.605
1.701
0.457
1.541
1.398
28
15.57
ROIC%
11.78
13.01
15.46
14.53
13.53
12.22
14.91
13.38
12.52
11.37
7.65
12.52
13.19
34
12.10
Return on equity%
24.14
23.50
23.73
21.25
20.49
17.95
18.05
15.26
15.23
13.52
18.91
15.26
19.27
8
24.90
Return on assets%
21.60
21.58
21.16
21.87
22.56
24.65
24.85
25.23
25.02
26.30
25.08
25.02
23.60
58
0.29
EPS£
0.25
0.27
0.26
0.25
0.23
0.22
0.24
0.27
0.26
0.29
0.32
4.66%
1.81%
—
19.21
EPS growth%
19.54
18.31
19.10
20.91
21.64
24.18
25.77
25.28
22.62
24.69
6.26
24.69
22.13
66
0.31
Bookvalue per sh£
0.23
0.23
0.23
0.24
0.24
0.27
0.28
0.27
0.30
0.32
0.23
5.43%
4.38%
—
0.11
FCF per share£
0.27
0.29
0.27
0.30
0.33
0.33
0.32
0.30
0.34
0.37
0.14
2.09%
4.30%
—
0.16
Dividend per sh£
0.26
0.27
0.28
0.28
0.27
0.24
0.24
0.25
0.24
0.26
0.21
(0.16%)
0.12%
—
3.76
Div yield (avg)%
15.96
16.20
15.08
13.34
10.43
10.09
12.59
13.13
14.55
13.79
16.10
13.13
13.56
53
12.46
Payout ratio%
22.71
25.37
22.75
24.29
26.90
26.08
23.14
20.33
18.82
19.63
22.49
20.33
22.94
17
55.28
Shares (diluted)M
72.54
82.94
98.86
118.0
135.7
150.3
165.3
169.9
167.6
172.3
54.09
4.90%
9.71%
21
2.78
Buyback yield%
11.46
14.18
14.90
15.24
17.10
18.16
16.10
16.70
18.20
19.59
18.74
18.16
16.40
14
1.360
D/E ratiox
2.419
2.421
2.461
2.872
3.360
3.766
3.937
4.275
4.090
4.312
1.391
4.090
3.563
28
1.295
Enterprise value£M
6.763
7.508
7.330
8.093
7.877
7.555
7.183
6.564
7.277
7.577
18.90
(0.77%)
1.52%
20
7.189
LT debt£M
24.25
26.40
25.37
27.82
31.85
31.20
29.48
28.65
28.85
32.27
2.567
0.26%
2.84%
94
Revenue
£16.76M
1.83%
1.00×
Cost of revenue
£11.73M
1.83%
1.00×
Operating expenses
£2.050M
0.88%
0.91×
Goodwill & intangibles
16.94%
Cash and investments
15.81%
Spread over hurdle
(3.10%)