56.61
Revenue£M
35.13
37.21
40.66
43.53
47.73
51.58
56.46
61.43
65.48
70.44
61.25
8.09%
8.24%
15
9.16
Revenue growth%
21.64
21.89
19.25
20.59
21.48
22.07
24.28
23.38
24.00
22.56
28.90
23.38
21.98
23
5.78
Gross margin%
9.25
11.03
13.16
13.84
14.86
13.17
12.36
12.23
12.02
12.79
2.08
12.36
12.58
32
8.74
Operating margin%
17.29
14.35
13.08
14.04
13.33
12.04
10.93
11.03
13.15
14.23
13.04
12.04
13.24
18
10.92
Net margin%
26.15
23.22
22.23
19.23
19.28
17.64
19.81
22.22
22.99
22.95
29.97
22.22
22.22
47
12.99
P/E ratio (avg)x
16.99
14.62
14.22
14.87
13.40
12.63
13.73
13.76
13.05
13.96
27.87
13.73
13.86
35
36.14
EV/EBITx
22.32
23.25
24.50
28.63
31.07
31.34
33.09
32.32
31.95
36.97
9.779
32.32
31.21
39
4.80
FCF yield (avg)%
20.28
22.34
20.85
18.35
17.02
15.58
12.93
13.77
14.45
16.62
29.99
14.45
16.82
82
11.86
FCF margin%
17.10
16.18
14.37
12.44
9.57
10.29
11.19
13.02
10.69
8.72
4.98
10.69
11.82
9
1.590
FCF / Net incomex
1.924
1.810
1.913
1.849
1.897
2.116
2.399
2.693
2.937
2.922
0.386
2.693
2.020
65
18.79
ROIC%
21.08
20.42
17.56
16.59
17.65
20.64
20.59
21.05
22.39
23.61
13.42
21.05
20.61
40
8.86
Return on equity%
26.09
27.35
25.94
28.58
25.61
25.90
23.70
21.74
23.72
25.36
6.10
23.72
25.76
79
6.09
Return on assets%
34.33
31.71
30.96
29.74
27.56
28.78
29.14
28.18
28.63
27.46
17.28
28.63
28.96
40
0.15
EPS£
0.58
0.59
0.70
0.77
0.75
0.70
0.75
0.78
0.77
0.75
0.17
0.01%
2.82%
—
29.06
EPS growth%
19.91
20.47
21.99
24.22
21.54
24.44
23.30
25.70
26.39
23.67
23.32
24.44
23.49
50
0.20
Bookvalue per sh£
0.30
0.34
0.37
0.38
0.38
0.38
0.41
0.41
0.46
0.44
0.24
3.05%
4.52%
—
0.25
FCF per share£
0.15
0.14
0.15
0.14
0.15
0.16
0.14
0.13
0.15
0.16
0.06
1.64%
0.18%
—
0.15
Dividend per sh£
0.55
0.66
0.65
0.72
0.73
0.83
0.83
0.89
0.94
1.02
0.11
6.91%
7.79%
—
15.32
Div yield (avg)%
23.23
26.20
24.38
24.21
27.15
29.61
26.71
27.37
29.30
31.00
8.58
29.30
26.93
16
20.36
Payout ratio%
5.07
4.76
4.67
5.36
6.27
7.68
9.75
7.15
5.55
3.68
6.32
7.15
5.46
73
118.4
Shares (diluted)M
206.5
206.1
201.9
203.3
216.6
230.1
225.2
241.7
278.9
293.0
117.8
6.23%
4.53%
58
24.72
Buyback yield%
12.79
14.35
15.48
13.15
11.38
14.03
14.51
14.67
12.47
11.35
8.78
14.03
13.59
44
1.265
D/E ratiox
1.932
2.149
2.245
2.200
2.150
2.190
2.578
2.955
3.046
3.380
0.938
2.955
2.222
11
31.47
Enterprise value£M
38.68
35.35
39.42
37.95
42.04
47.00
48.67
44.09
47.54
52.76
22.11
4.65%
2.75%
65
57.81
LT debt£M
14.15
14.62
14.36
15.55
16.83
18.06
19.55
20.13
21.34
19.49
17.30
2.98%
4.00%
73
Revenue
£70.44M
8.24%
1.00×
Cost of revenue
£47.62M
8.47%
1.02×
Operating expenses
£16.17M
7.74%
0.95×
Goodwill & intangibles
14.72%