85.21
Revenue£M
196.7
199.9
208.9
218.3
223.8
231.0
237.4
238.9
246.9
255.3
89.77
2.66%
3.00%
53
23.82
Revenue growth%
10.94
12.74
10.49
12.66
11.70
11.44
11.96
14.66
12.99
15.44
2.50
12.99
12.31
55
17.34
Gross margin%
36.26
37.02
36.75
38.61
40.10
38.26
39.29
39.33
39.90
39.94
4.77
39.33
38.95
41
18.52
Operating margin%
23.37
21.69
21.10
20.25
19.84
17.79
17.23
19.06
16.90
17.89
2.19
17.79
19.45
77
26.30
Net margin%
16.55
17.10
17.10
14.70
15.23
13.78
15.02
13.63
13.16
13.19
12.26
13.63
14.86
57
20.19
P/E ratio (avg)x
15.39
14.77
16.19
17.47
17.52
18.21
18.49
18.00
17.78
19.83
28.34
18.21
17.65
88
14.80
EV/EBITx
6.597
6.445
6.039
6.126
5.727
5.743
5.335
4.912
4.868
4.507
9.752
4.912
5.735
80
4.05
FCF yield (avg)%
20.65
21.15
20.45
18.36
16.89
18.37
18.20
17.70
19.17
16.45
11.18
18.20
18.36
54
19.71
FCF margin%
22.22
23.29
24.95
22.90
20.75
18.84
16.93
14.75
13.51
11.78
20.38
14.75
19.80
86
1.034
FCF / Net incomex
1.225
1.256
1.385
1.474
1.651
1.836
1.924
1.853
1.709
1.773
1.382
1.836
1.680
83
27.78
ROIC%
28.63
28.87
29.89
30.84
32.99
34.53
31.58
31.26
32.59
31.88
23.29
31.88
31.42
94
11.21
Return on equity%
13.55
12.92
10.00
8.78
8.86
8.13
5.51
7.04
9.58
12.22
20.24
8.13
9.22
52
8.53
Return on assets%
18.66
15.77
15.08
13.53
11.18
12.88
13.88
12.31
10.93
12.36
4.84
12.36
13.20
75
0.45
EPS£
0.18
0.17
0.17
0.17
0.17
0.16
0.18
0.19
0.17
0.18
0.46
0.62%
0.56%
—
29.30
EPS growth%
27.78
26.51
23.96
25.49
23.21
22.84
20.78
20.43
18.93
17.97
21.60
20.43
23.03
19
0.35
Bookvalue per sh£
0.32
0.30
0.29
0.31
0.35
0.35
0.35
0.35
0.37
0.36
0.17
0.37%
1.38%
—
0.16
FCF per share£
0.12
0.13
0.13
0.12
0.12
0.11
0.13
0.14
0.16
0.18
0.15
8.49%
4.30%
—
0.12
Dividend per sh£
0.52
0.59
0.57
0.64
0.71
0.70
0.81
0.85
0.94
1.03
0.24
7.80%
6.91%
—
28.67
Div yield (avg)%
14.34
16.35
13.98
16.34
15.21
16.09
16.45
16.09
15.20
15.43
6.36
16.09
15.76
7
24.73
Payout ratio%
21.24
22.46
23.70
20.91
18.39
16.11
16.95
18.66
21.58
18.82
24.11
18.66
19.87
56
259.9
Shares (diluted)M
298.2
312.6
271.3
248.0
270.0
287.3
315.5
277.6
300.5
277.1
263.8
0.52%
(0.25%)
10
25.22
Buyback yield%
17.45
19.37
18.47
18.87
20.78
23.27
25.39
24.30
25.96
25.11
12.63
25.11
22.03
87
0.159
D/E ratiox
0.340
0.327
0.367
0.407
0.429
0.482
0.451
0.428
0.453
0.445
0.186
0.451
0.429
55
71.51
Enterprise value£M
227.7
195.5
176.5
176.8
163.0
146.5
135.4
131.0
122.0
111.2
125.7
(7.37%)
(8.07%)
37
52.37
LT debt£M
132.2
124.7
115.9
108.5
118.5
119.8
110.6
113.4
112.4
112.4
62.17
(1.05%)
(0.80%)
87
Revenue
£255.3M
3.00%
1.00×
Cost of revenue
£116.2M
3.32%
1.03×
Operating expenses
£51.77M
2.23%
0.93×
Spread over hurdle
10.05%