6.636
Revenue£M
6.155
6.652
7.076
7.308
7.683
7.987
8.420
8.719
9.163
9.851
6.840
5.10%
5.57%
22
6.89
Revenue growth%
0.89
0.40
0.40
1.60
4.33
5.13
6.02
6.91
7.67
6.34
13.65
6.34
4.73
29
3.28
Gross margin%
17.22
18.04
17.62
15.31
14.66
15.03
14.22
12.88
10.37
13.34
23.87
13.34
14.85
74
2.06
Operating margin%
7.58
4.84
6.23
4.04
3.37
5.19
8.05
8.39
7.51
5.26
10.46
7.51
5.75
46
7.49
Net margin%
16.41
13.92
15.72
15.99
14.05
15.65
14.54
16.46
15.11
17.61
15.72
15.65
15.69
90
31.14
P/E ratio (avg)x
21.47
18.81
17.62
17.28
18.59
17.85
17.33
17.51
17.17
17.60
24.01
17.51
17.61
11
27.67
EV/EBITx
23.50
25.89
25.07
23.60
26.44
26.83
25.66
28.69
26.90
25.54
6.779
26.83
25.77
32
21.61
FCF yield (avg)%
23.57
23.41
22.47
24.79
22.21
22.47
23.93
26.04
25.82
23.95
10.03
23.95
23.75
12
5.27
FCF margin%
12.06
9.45
12.20
14.91
14.27
16.85
17.55
18.62
19.41
21.45
23.63
18.62
15.88
23
0.166
FCF / Net incomex
1.106
1.156
1.283
1.315
1.312
1.308
1.265
1.415
1.468
1.689
1.515
1.415
1.310
52
10.04
ROIC%
21.69
23.02
21.31
22.44
20.76
21.51
18.97
18.58
17.39
18.25
19.99
18.58
21.04
90
3.97
Return on equity%
25.21
27.57
25.52
24.06
26.00
27.69
29.61
29.52
28.40
28.52
16.82
28.52
27.63
73
12.45
Return on assets%
29.04
26.21
24.48
26.80
24.14
26.74
26.44
26.86
28.28
31.17
19.35
26.86
26.77
18
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
7.68%
7.69%
—
28.94
EPS growth%
17.97
16.56
13.89
11.72
10.00
9.28
11.79
14.45
11.91
10.07
13.52
11.79
11.85
56
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
3.62%
3.44%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
11.85%
9.53%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
2.99%
5.14%
—
20.83
Div yield (avg)%
2.46
4.33
2.41
2.04
4.41
7.38
8.42
6.96
9.55
9.43
29.94
8.42
5.69
50
7.89
Payout ratio%
19.37
16.86
14.32
16.07
16.10
16.82
18.66
17.58
19.93
19.55
29.77
18.66
17.22
10
22.48
Shares (diluted)B
23.08
22.69
25.23
25.59
28.81
28.05
30.51
31.31
30.65
35.29
22.16
4.14%
5.32%
87
11.70
Buyback yield%
19.44
18.88
18.34
15.64
16.18
13.69
13.29
12.88
11.31
11.46
18.08
12.88
14.66
79
1.145
D/E ratiox
0.838
0.892
0.972
1.015
0.927
0.985
0.947
0.999
1.003
1.088
0.675
0.999
0.979
12
3.107
Enterprise value£M
4.669
4.684
5.486
6.033
7.076
7.188
7.229
8.322
9.162
9.327
8.366
5.68%
8.56%
42
3.587
LT debt£M
2.000
1.802
1.609
1.792
1.694
1.852
2.035
1.813
1.980
1.965
2.980
3.02%
(1.02%)
43
Revenue
£9.851M
5.57%
1.00×
Cost of revenue
£6.656M
5.43%
0.99×
Operating expenses
£2.038M
5.77%
1.02×
Goodwill & intangibles
19.52%
Spread over hurdle
(7.61%)