43.55
Revenue£M
58.57
61.80
65.06
69.89
74.53
80.23
84.70
89.32
97.15
105.9
47.26
7.27%
6.98%
62
11.81
Revenue growth%
6.74
6.52
4.89
3.68
4.17
2.92
2.61
2.13
4.97
7.87
29.00
2.92
4.53
29
26.32
Gross margin%
15.18
12.50
12.79
12.33
10.96
12.56
12.43
13.98
13.54
15.07
4.00
13.54
12.67
95
22.94
Operating margin%
8.83
6.57
9.12
8.89
8.76
9.58
7.59
9.18
11.39
14.21
11.97
9.58
9.01
43
26.43
Net margin%
4.79
6.75
9.73
6.84
5.14
5.83
3.94
0.98
1.05
3.29
9.93
3.29
4.96
13
31.66
P/E ratio (avg)x
25.19
24.41
27.80
31.92
36.41
36.98
36.41
41.82
47.81
52.45
15.28
41.82
36.41
53
33.37
EV/EBITx
20.56
22.76
25.52
24.64
25.90
24.03
25.11
27.96
31.60
33.38
13.07
27.96
25.32
13
23.05
FCF yield (avg)%
9.52
10.80
13.36
15.17
15.08
12.68
11.02
9.97
8.44
9.27
17.16
9.97
10.91
49
14.02
FCF margin%
19.65
19.61
21.58
22.59
22.91
21.47
21.11
18.43
18.74
18.51
2.27
18.74
20.38
14
0.912
FCF / Net incomex
1.628
1.469
1.587
1.407
1.284
1.146
1.199
1.066
1.037
0.957
1.040
1.066
1.241
90
4.88
ROIC%
2.82
1.80
2.01
0.40
2.75
0.40
0.40
0.40
0.40
0.92
28.81
0.40
0.66
81
6.22
Return on equity%
27.61
26.43
27.67
28.34
26.55
27.58
28.78
26.71
23.93
22.60
22.48
26.71
27.14
73
9.97
Return on assets%
9.94
10.01
9.14
7.93
8.09
8.18
5.89
8.56
9.22
9.70
15.87
8.56
8.85
19
1.08
EPS£
1.21
1.19
1.42
1.53
1.54
1.66
1.60
1.56
1.64
1.82
1.16
3.38%
3.83%
—
10.11
EPS growth%
7.30
9.33
7.77
6.11
7.29
6.22
7.96
5.54
4.11
1.11
17.00
5.54
6.76
85
0.93
Bookvalue per sh£
0.50
0.54
0.58
0.56
0.58
0.62
0.58
0.58
0.59
0.54
1.06
(1.39%)
1.05%
—
0.80
FCF per share£
1.51
1.78
1.84
1.87
1.88
2.20
2.21
2.11
2.08
2.18
0.16
3.00%
3.80%
—
0.31
Dividend per sh£
1.22
1.38
1.33
1.47
1.57
1.87
1.89
2.15
2.18
2.39
0.79
8.79%
6.85%
—
25.40
Div yield (avg)%
16.94
19.39
21.30
22.30
21.24
18.47
17.96
18.42
17.98
18.61
16.03
18.42
18.54
44
25.66
Payout ratio%
13.52
13.72
15.50
13.11
10.28
8.00
5.57
5.31
4.14
4.67
27.65
5.31
9.14
79
79.90
Shares (diluted)M
80.16
78.33
77.58
74.15
70.63
74.34
80.39
88.99
90.73
88.88
79.92
4.70%
0.77%
38
17.36
Buyback yield%
12.71
12.77
12.83
10.52
10.35
12.31
13.81
14.12
12.01
11.51
26.03
12.31
12.51
92
0.376
D/E ratiox
1.940
2.141
2.523
2.594
2.857
3.237
3.628
3.681
4.412
4.742
1.656
3.681
3.047
56
83.45
Enterprise value£M
54.62
50.86
48.31
51.10
54.54
50.53
49.66
47.44
54.19
56.32
115.2
0.64%
0.48%
72
11.85
LT debt£M
45.73
48.98
49.12
47.20
45.58
42.18
46.90
43.45
48.88
52.34
111.9
2.80%
1.82%
32
Revenue
£105.9M
6.98%
1.00×
Cost of revenue
£57.33M
7.22%
1.02×
Operating expenses
£25.05M
6.74%
0.98×
Cash and investments
17.65%
Spread over hurdle
(2.25%)