3.536
Revenue£M
4.294
4.576
4.973
5.396
5.791
6.404
6.942
7.600
8.360
8.888
3.933
8.95%
8.39%
70
22.33
Revenue growth%
0.40
0.53
1.18
0.40
0.40
0.40
3.37
2.68
0.72
0.40
18.68
0.72
0.46
93
6.78
Gross margin%
26.39
27.38
24.47
24.51
27.34
28.91
29.56
32.07
33.11
34.61
18.08
32.07
28.14
47
21.52
Operating margin%
20.76
21.54
19.66
19.42
17.54
15.37
16.89
14.71
12.51
15.05
7.27
15.05
17.21
45
8.63
Net margin%
7.44
7.82
10.57
8.72
7.32
7.27
8.17
10.84
12.37
13.90
10.74
10.84
8.45
95
22.55
P/E ratio (avg)x
6.930
6.304
6.346
5.986
5.597
4.945
5.295
5.843
5.626
5.208
35.76
5.295
5.735
55
33.95
EV/EBITx
26.82
26.16
28.34
32.95
35.58
35.79
35.82
34.88
40.61
41.33
16.11
35.82
35.23
59
6.75
FCF yield (avg)%
26.91
24.64
23.48
22.79
20.68
20.08
21.09
21.15
23.74
24.89
26.25
21.15
23.13
34
5.95
FCF margin%
14.50
14.38
13.71
14.12
16.41
18.11
19.19
17.16
16.15
16.58
17.49
17.16
16.28
79
1.316
FCF / Net incomex
0.128
0.122
0.120
0.114
0.125
0.122
0.111
0.116
0.101
0.108
1.247
0.111
0.118
54
14.72
ROIC%
31.25
31.05
33.13
34.78
32.67
32.12
33.49
30.54
30.22
27.50
22.89
30.54
31.69
48
13.24
Return on equity%
21.93
20.36
23.18
21.45
20.80
21.65
23.24
21.02
23.20
23.72
27.98
23.20
21.79
50
10.75
Return on assets%
6.00
8.89
9.66
12.60
15.16
15.21
12.73
12.45
13.35
12.92
2.53
12.92
12.67
11
0.35
EPS£
0.32
0.31
0.31
0.33
0.35
0.39
0.41
0.46
0.48
0.44
0.37
4.62%
2.83%
—
11.08
EPS growth%
33.67
32.98
32.98
34.46
35.20
37.34
38.01
35.12
36.54
34.96
17.47
36.54
35.04
43
0.10
Bookvalue per sh£
0.36
0.38
0.38
0.36
0.33
0.33
0.34
0.33
0.37
0.38
0.30
2.68%
1.48%
—
0.13
FCF per share£
0.18
0.19
0.19
0.17
0.15
0.13
0.13
0.14
0.13
0.13
0.05
(3.84%)
(3.28%)
—
0.31
Dividend per sh£
0.28
0.27
0.25
0.27
0.28
0.32
0.36
0.37
0.40
0.43
0.14
8.83%
4.33%
—
21.91
Div yield (avg)%
7.41
5.37
6.25
8.36
8.46
8.55
7.26
9.82
10.97
12.11
16.38
9.82
8.41
20
28.28
Payout ratio%
28.25
30.30
28.25
26.54
25.61
23.43
22.38
21.99
20.85
18.84
12.70
21.99
24.52
35
11.26
Shares (diluted)M
12.64
13.75
15.10
13.83
15.00
13.81
13.20
14.65
13.41
12.95
10.88
(2.88%)
0.84%
52
20.69
Buyback yield%
29.09
27.43
25.64
28.33
25.98
28.12
30.15
29.27
31.89
28.90
27.97
29.27
28.61
74
0.769
D/E ratiox
0.286
0.300
0.300
0.309
0.314
0.311
0.297
0.328
0.358
0.364
1.114
0.328
0.310
55
2.244
Enterprise value£M
1.404
1.422
1.281
1.380
1.257
1.156
1.211
1.102
1.144
1.175
2.762
(1.34%)
(2.23%)
73
6.591
LT debt£M
4.363
3.889
4.075
3.635
3.105
2.716
2.661
2.779
2.979
2.538
7.685
(3.95%)
(6.74%)
82
Revenue
£8.888M
8.39%
1.00×
Cost of revenue
£4.932M
8.60%
1.02×
Operating expenses
£1.886M
8.07%
0.97×
Goodwill & intangibles
16.13%
Spread over hurdle
(2.48%)