19.67
Revenue£M
12.97
14.18
15.22
16.38
17.41
18.86
19.92
21.26
22.47
24.45
20.71
7.02%
7.52%
47
27.46
Revenue growth%
3.85
1.52
0.40
0.40
2.03
4.69
2.99
4.30
5.38
7.26
9.33
4.69
3.42
20
9.27
Gross margin%
27.29
26.55
26.34
27.35
27.97
30.66
28.22
27.93
25.71
23.64
25.62
27.93
27.32
42
28.63
Operating margin%
7.52
6.21
6.00
7.28
6.41
5.68
3.42
4.74
4.07
6.30
24.90
4.74
6.11
14
21.73
Net margin%
6.25
3.88
1.73
2.28
0.40
0.40
1.46
3.09
5.79
3.84
4.30
3.09
2.68
11
32.39
P/E ratio (avg)x
30.51
31.16
27.32
25.46
24.50
23.79
22.06
22.43
23.27
20.58
36.98
22.43
24.15
49
26.72
EV/EBITx
26.79
26.49
25.28
21.59
19.35
17.15
15.59
14.28
15.24
14.96
13.59
15.24
18.25
6
13.88
FCF yield (avg)%
4.64
2.01
3.04
1.29
1.86
3.89
5.35
5.52
8.12
6.38
22.48
5.52
4.27
19
4.06
FCF margin%
15.45
14.22
12.32
14.51
14.60
16.27
15.73
18.52
18.20
16.82
21.02
16.82
15.59
90
1.180
FCF / Net incomex
0.938
1.091
1.126
1.318
1.544
1.717
1.782
1.936
2.163
2.440
1.481
1.936
1.631
86
18.64
ROIC%
4.98
7.83
7.19
8.47
6.67
4.30
4.88
7.70
6.19
7.04
11.23
6.19
6.85
53
17.75
Return on equity%
11.09
11.13
10.74
11.23
10.57
11.85
13.33
14.94
17.54
20.51
21.19
14.94
11.54
94
9.09
Return on assets%
7.38
4.54
2.59
5.09
7.99
8.44
9.17
7.15
4.89
4.95
2.57
7.15
6.12
64
1.27
EPS£
1.78
2.00
2.19
2.12
2.34
2.46
2.58
2.75
2.93
2.98
1.39
4.96%
5.99%
—
2.00
EPS growth%
1.03
1.59
0.85
0.40
0.40
0.40
0.40
2.82
4.93
5.82
10.75
2.82
0.94
31
0.85
Bookvalue per sh£
2.05
1.99
1.89
1.91
1.69
1.85
1.73
1.56
1.54
1.47
2.50
(2.77%)
(3.51%)
—
0.88
FCF per share£
3.40
3.40
3.49
3.41
3.60
3.76
3.88
4.26
4.79
5.24
2.21
7.75%
6.17%
—
2.28
Dividend per sh£
2.95
3.14
3.11
3.10
3.42
3.51
3.78
3.67
3.92
4.73
2.69
6.70%
4.64%
—
7.39
Div yield (avg)%
12.59
11.17
12.53
10.63
11.34
8.39
6.69
7.82
7.97
10.15
24.12
7.97
10.39
91
28.88
Payout ratio%
18.58
19.55
21.01
19.62
17.06
15.68
17.59
17.47
17.02
17.38
24.50
17.38
17.53
9
5.236
Shares (diluted)M
8.158
9.082
10.68
10.64
11.83
12.58
14.94
16.19
19.30
22.54
5.161
13.75%
11.28%
65
2.31
Buyback yield%
17.37
18.85
19.51
20.69
17.87
19.35
19.67
21.96
20.65
19.31
14.13
19.67
19.43
11
1.778
D/E ratiox
1.780
1.614
1.653
1.652
1.710
1.602
1.805
2.015
1.849
2.073
0.306
1.849
1.745
37
6.731
Enterprise value£M
5.544
6.032
6.416
7.269
7.052
6.988
7.365
8.377
8.244
7.853
14.42
2.18%
4.72%
47
16.51
LT debt£M
6.789
6.722
6.536
5.858
5.798
5.893
5.982
5.454
5.399
5.932
10.44
0.46%
(1.98%)
39
Revenue
£24.45M
7.52%
1.00×
Cost of revenue
£16.08M
7.63%
1.01×
Operating expenses
£2.497M
7.05%
0.96×
Goodwill & intangibles
16.77%
Property and equipment
15.94%
Spread over hurdle
12.90%