7.328
Revenue£M
21.96
21.78
22.28
22.62
22.89
23.14
23.10
22.91
23.03
23.60
8.165
0.61%
1.00%
83
5.85
Revenue growth%
17.42
19.27
17.33
15.62
14.35
13.71
12.37
11.55
10.97
12.63
10.02
12.37
14.03
26
22.28
Gross margin%
22.94
22.15
19.44
18.75
18.82
20.00
21.58
20.02
22.98
25.32
20.90
21.58
20.80
15
4.16
Operating margin%
10.32
12.46
10.38
10.89
12.31
14.18
13.94
11.85
13.32
13.46
29.96
13.46
12.38
54
22.02
Net margin%
13.53
11.15
12.78
14.16
16.58
18.91
16.22
17.41
20.34
21.72
13.99
18.91
16.40
75
29.58
P/E ratio (avg)x
49.56
47.44
56.33
60.65
58.19
68.34
66.67
76.25
85.85
86.17
24.93
76.25
63.66
82
27.99
EV/EBITx
51.59
57.62
64.72
75.69
75.13
79.79
94.40
100.7
113.4
128.0
17.02
100.7
77.74
55
8.05
FCF yield (avg)%
24.48
24.26
23.98
21.33
22.83
20.58
22.90
25.21
24.47
24.62
27.67
24.47
24.12
82
13.75
FCF margin%
11.22
12.90
13.35
16.17
16.91
14.18
15.28
13.09
14.23
12.92
8.30
14.18
13.76
26
1.153
FCF / Net incomex
0.514
0.519
0.563
0.527
0.490
0.553
0.509
0.564
0.549
0.535
1.121
0.549
0.531
30
6.43
ROIC%
24.76
25.85
24.08
21.66
19.80
22.56
21.26
18.88
19.80
19.77
13.99
19.80
21.46
39
23.33
Return on equity%
3.60
5.72
7.08
6.96
9.55
9.01
9.64
10.96
12.44
14.87
3.57
10.96
9.28
83
10.67
Return on assets%
0.40
2.30
1.86
0.40
2.57
0.40
0.40
0.81
2.98
4.48
19.29
0.81
1.34
15
0.61
EPS£
2.08
2.12
2.54
2.75
2.73
2.76
3.28
3.88
4.28
4.43
0.67
10.18%
9.58%
—
24.75
EPS growth%
8.79
11.19
13.35
11.97
13.48
12.66
15.40
14.89
14.12
16.96
23.39
14.89
13.41
42
1.27
Bookvalue per sh£
2.00
2.23
2.52
2.94
3.12
3.21
3.78
3.95
4.72
4.98
0.51
9.81%
9.17%
—
0.78
FCF per share£
0.94
1.05
1.00
1.04
1.05
0.95
0.92
0.87
0.93
1.01
0.24
(0.65%)
0.24%
—
0.54
Dividend per sh£
1.91
2.23
2.38
2.38
2.51
2.72
3.03
3.50
3.92
3.78
1.37
8.52%
8.30%
—
29.73
Div yield (avg)%
16.72
17.06
14.27
15.05
14.61
13.05
13.46
10.94
12.20
13.06
18.63
13.05
13.87
61
24.90
Payout ratio%
15.35
13.51
12.94
11.05
10.28
8.17
6.92
5.54
2.70
4.07
12.71
5.54
9.22
64
4.945
Shares (diluted)M
3.807
3.612
3.197
2.950
2.919
3.020
2.617
2.409
2.356
2.502
4.879
(3.03%)
(5.36%)
84
21.41
Buyback yield%
12.30
14.33
12.83
11.12
9.46
9.98
7.60
8.37
6.63
7.39
23.03
7.60
9.72
78
0.246
D/E ratiox
0.505
0.460
0.406
0.360
0.317
0.331
0.305
0.286
0.288
0.248
0.599
0.288
0.324
81
16.44
Enterprise value£M
15.60
13.35
13.44
11.92
11.44
10.15
9.952
8.679
7.655
7.603
14.02
(7.84%)
(7.51%)
47
17.13
LT debt£M
15.90
14.45
15.13
14.59
14.95
14.63
15.70
15.83
15.61
15.97
7.061
1.33%
0.70%
30
Revenue
£23.60M
1.00%
1.00×
Cost of revenue
£13.17M
1.47%
1.05×
Operating expenses
£3.740M
0.61%
0.96×
Cash and investments
18.92%
Spread over hurdle
33.20%