50.59
Revenue£M
38.76
41.42
43.13
46.34
49.75
52.75
57.14
59.49
62.57
52.78
57.57
6.19%
6.37%
72
8.95
Revenue growth%
4.50
3.36
3.46
4.75
2.11
4.80
6.62
6.31
6.77
28.14
23.44
6.31
4.62
29
5.50
Gross margin%
17.03
14.09
16.08
13.46
10.53
9.86
11.35
10.68
8.38
15.65
17.15
10.53
12.40
30
22.07
Operating margin%
28.58
26.48
28.96
26.97
29.01
31.01
28.33
29.43
28.96
13.74
9.87
29.01
28.77
13
8.76
Net margin%
17.91
20.00
17.50
20.33
22.81
23.96
24.28
24.25
22.42
12.47
12.30
23.96
21.37
35
10.42
P/E ratio (avg)x
55.29
51.89
53.50
56.01
62.92
60.77
67.77
65.93
73.51
13.05
25.41
65.93
58.39
58
11.09
EV/EBITx
47.32
46.08
41.55
37.03
35.95
34.51
37.41
35.75
31.46
36.56
35.34
35.75
37.22
85
15.45
FCF yield (avg)%
26.21
25.91
28.53
30.91
29.92
27.47
24.87
25.93
25.49
23.73
9.70
25.93
26.84
13
5.09
FCF margin%
19.89
22.49
20.04
20.21
20.19
21.88
20.32
22.93
22.66
22.63
19.24
21.88
20.26
44
0.146
FCF / Net incomex
1.488
1.558
1.852
1.785
2.093
2.360
2.493
2.806
3.074
1.690
0.967
2.493
1.972
29
21.99
ROIC%
3.69
3.03
5.42
6.90
4.95
5.44
5.34
4.02
2.85
23.56
3.95
4.95
4.82
51
19.15
Return on equity%
10.61
8.76
9.84
11.04
11.51
8.65
7.68
7.36
7.29
29.14
7.37
7.68
9.30
95
28.73
Return on assets%
15.79
14.86
13.94
14.21
14.73
11.74
9.17
11.02
10.09
13.67
20.62
11.02
14.08
25
0.74
EPS£
0.40
0.36
0.31
0.33
0.33
0.30
0.29
0.27
0.29
0.76
0.77
(2.60%)
(3.65%)
—
18.37
EPS growth%
22.59
23.01
25.26
27.95
28.97
28.47
26.09
23.91
21.17
5.62
17.78
26.09
24.59
45
0.84
Bookvalue per sh£
0.61
0.67
0.66
0.58
0.53
0.51
0.54
0.57
0.52
0.47
0.86
(2.10%)
(1.68%)
—
0.22
FCF per share£
0.58
0.63
0.56
0.60
0.57
0.64
0.61
0.55
0.48
0.81
0.95
(4.44%)
(3.36%)
—
0.74
Dividend per sh£
0.49
0.48
0.45
0.50
0.50
0.53
0.58
0.56
0.56
0.94
0.44
2.30%
3.81%
—
2.73
Div yield (avg)%
13.75
16.22
18.41
20.56
19.29
21.00
23.14
21.04
21.83
24.60
3.96
21.04
19.92
60
26.37
Payout ratio%
21.76
23.13
21.68
19.77
18.75
21.52
24.42
23.24
25.16
5.67
21.77
23.24
21.72
61
29.53
Shares (diluted)M
31.79
32.53
36.26
39.81
37.54
35.89
33.25
30.39
30.84
29.36
29.06
(4.98%)
0.07%
88
26.47
Buyback yield%
5.14
6.85
7.41
8.81
7.01
4.80
7.08
4.72
6.23
27.24
13.16
6.23
6.54
16
1.065
D/E ratiox
0.657
0.679
0.608
0.607
0.569
0.563
0.572
0.513
0.486
0.117
1.171
0.563
0.589
79
30.39
Enterprise value£M
22.79
19.66
19.45
20.37
20.89
22.00
22.61
24.30
25.76
37.96
15.99
4.80%
0.68%
43
46.70
LT debt£M
87.18
92.47
110.0
127.8
138.3
143.0
137.4
137.0
152.4
12.45
45.78
3.58%
6.06%
95
Revenue
£62.57M
6.37%
1.00×
Cost of revenue
£43.55M
6.39%
1.00×
Operating expenses
£12.28M
6.52%
1.01×
Cash and investments
22.26%
Spread over hurdle
(1.88%)