45.06
Revenue£M
32.62
35.86
38.93
41.87
45.27
47.74
51.67
56.72
62.03
67.97
49.91
8.47%
8.36%
78
13.68
Revenue growth%
13.86
13.61
14.36
14.11
13.05
15.32
15.14
16.70
15.38
16.60
20.81
15.38
14.75
61
24.82
Gross margin%
26.93
24.00
24.32
22.35
20.63
20.29
21.82
19.86
22.70
23.39
2.56
21.82
22.52
71
13.68
Operating margin%
20.81
18.69
19.72
21.78
20.79
21.56
20.83
22.46
21.57
24.21
21.87
21.57
21.19
73
4.41
Net margin%
32.40
31.60
30.86
32.70
30.38
28.68
27.90
29.28
26.82
29.56
6.04
28.68
29.97
61
22.55
P/E ratio (avg)x
32.90
34.71
32.15
33.33
37.08
37.67
40.09
41.63
41.39
41.03
19.40
41.03
37.38
37
12.86
EV/EBITx
38.20
38.66
36.26
35.24
35.36
38.23
35.84
35.88
40.26
42.90
24.96
38.23
37.23
74
10.50
FCF yield (avg)%
27.47
28.06
27.66
26.65
27.31
30.18
27.38
28.94
28.47
30.73
12.60
28.94
27.86
80
20.66
FCF margin%
11.61
9.50
8.54
11.19
13.78
15.19
15.01
13.95
15.14
12.83
17.12
15.01
13.30
43
1.367
FCF / Net incomex
1.494
1.428
1.454
1.505
1.653
1.743
1.697
1.868
2.128
2.325
0.258
1.868
1.675
50
22.29
ROIC%
7.14
5.66
8.61
10.88
10.16
9.41
8.86
6.00
3.12
4.28
19.49
6.00
7.87
18
2.96
Return on equity%
7.26
6.72
5.61
2.73
5.03
5.23
8.11
7.85
4.96
6.41
14.36
6.41
6.01
76
16.15
Return on assets%
21.69
19.84
21.79
23.21
24.11
26.20
28.15
25.45
23.44
26.34
26.92
26.20
23.78
61
0.24
EPS£
0.25
0.25
0.26
0.28
0.28
0.28
0.31
0.32
0.31
0.35
0.27
4.49%
4.23%
—
16.58
EPS growth%
17.41
17.35
19.46
21.51
19.36
19.43
16.57
15.63
17.86
18.06
9.24
17.86
17.96
57
0.13
Bookvalue per sh£
0.05
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.07
(0.26%)
0.09%
—
0.30
FCF per share£
0.23
0.24
0.27
0.28
0.32
0.37
0.37
0.37
0.37
0.37
0.30
2.84%
4.46%
—
0.08
Dividend per sh£
0.27
0.25
0.25
0.24
0.23
0.24
0.22
0.22
0.25
0.25
0.12
1.71%
0.58%
—
17.20
Div yield (avg)%
13.77
16.32
16.50
14.67
13.05
11.66
10.32
9.52
10.08
11.78
22.24
10.32
12.42
75
23.97
Payout ratio%
11.73
9.26
7.70
10.42
12.22
13.01
11.08
11.34
8.44
7.01
17.81
11.08
10.75
8
60.36
Shares (diluted)M
102.5
107.6
109.0
106.7
115.3
133.0
142.7
151.7
165.1
185.1
59.84
9.93%
6.07%
35
16.11
Buyback yield%
20.07
20.33
18.21
16.81
15.39
16.61
15.01
16.21
15.00
16.08
26.84
16.08
16.41
83
1.548
D/E ratiox
0.169
0.193
0.193
0.204
0.214
0.244
0.241
0.260
0.267
0.293
1.714
0.260
0.227
91
54.34
Enterprise value£M
70.04
79.60
88.02
90.42
95.39
101.0
101.9
98.89
99.39
102.6
37.39
1.47%
5.12%
10
50.42
LT debt£M
15.00
14.07
14.25
15.40
15.68
17.90
20.40
21.40
22.49
24.02
47.93
8.90%
4.51%
14
Revenue
£67.97M
8.36%
1.00×
Cost of revenue
£41.74M
8.44%
1.01×
Operating expenses
£13.52M
7.80%
0.95×
Cash and investments
17.88%
Goodwill & intangibles
16.85%
Spread over hurdle
12.64%