4.700
Revenue£M
5.873
6.307
6.840
7.412
8.058
8.837
9.779
10.75
11.48
12.43
4.834
9.05%
8.70%
17
10.51
Revenue growth%
8.26
11.12
10.65
10.60
12.78
13.26
14.56
15.86
13.69
14.49
2.48
14.49
13.02
11
8.60
Gross margin%
0.40
1.40
0.40
0.40
0.40
2.58
0.40
0.40
2.59
3.62
23.99
2.58
0.40
24
26.22
Operating margin%
28.06
26.06
25.69
28.37
27.59
27.84
30.23
30.02
28.46
26.25
16.05
28.46
27.95
64
8.40
Net margin%
22.03
22.41
22.10
22.59
22.79
20.86
18.16
17.20
16.22
17.00
23.19
17.20
21.45
64
13.71
P/E ratio (avg)x
33.06
34.88
39.56
42.58
43.15
42.76
50.94
54.15
61.71
71.79
37.94
54.15
42.95
82
13.13
EV/EBITx
48.31
48.66
55.74
63.12
61.83
70.13
66.91
64.33
73.22
82.93
33.87
70.13
63.73
67
8.15
FCF yield (avg)%
21.57
22.20
21.85
21.57
20.53
22.18
19.41
19.83
19.55
20.93
22.96
19.83
21.25
55
22.49
FCF margin%
28.75
29.01
31.01
33.64
32.23
31.56
34.32
33.14
31.32
28.39
13.93
31.56
31.44
9
1.633
FCF / Net incomex
0.963
1.119
1.146
1.100
1.269
1.294
1.456
1.374
1.432
1.510
0.749
1.432
1.282
6
4.23
ROIC%
20.26
18.12
18.12
18.00
17.32
17.58
19.54
20.88
21.96
22.59
20.99
20.88
18.83
60
2.71
Return on equity%
28.79
28.64
31.11
33.45
33.58
34.29
36.25
37.69
34.74
36.26
7.38
36.25
33.94
82
25.14
Return on assets%
20.37
19.28
20.46
23.03
23.91
23.43
22.41
22.94
23.13
23.70
3.68
23.13
22.99
14
0.70
EPS£
0.58
0.64
0.62
0.56
0.54
0.53
0.49
0.48
0.45
0.43
0.76
(4.33%)
(3.36%)
—
15.52
EPS growth%
3.48
4.79
6.63
4.81
2.35
3.45
0.49
0.40
0.68
1.12
9.83
0.68
2.90
94
0.42
Bookvalue per sh£
0.84
0.83
0.89
0.96
1.14
1.34
1.47
1.58
1.81
1.88
0.33
10.55%
8.75%
—
0.53
FCF per share£
0.77
0.85
0.88
0.98
0.93
0.90
0.90
0.84
0.97
0.93
0.22
0.10%
1.74%
—
0.24
Dividend per sh£
0.16
0.15
0.16
0.18
0.17
0.18
0.17
0.18
0.16
0.18
0.65
1.17%
1.28%
—
4.81
Div yield (avg)%
34.46
33.05
33.26
30.43
31.63
28.99
26.71
28.32
26.01
28.23
27.79
28.23
29.71
56
4.03
Payout ratio%
0.40
0.43
0.40
0.40
0.93
1.45
3.42
1.47
1.50
3.00
4.43
1.50
1.19
68
9.386
Shares (diluted)M
11.51
12.78
13.61
14.06
15.67
14.47
13.92
13.90
12.61
13.42
9.245
(3.06%)
2.32%
86
13.15
Buyback yield%
17.19
15.74
17.03
14.85
16.14
16.39
18.84
16.69
14.55
12.33
8.11
16.39
16.27
13
1.736
D/E ratiox
1.748
1.793
1.905
1.891
1.809
1.858
1.750
1.638
1.639
1.497
0.536
1.639
1.772
29
7.604
Enterprise value£M
15.44
15.03
14.33
15.38
18.18
20.21
22.15
21.01
21.67
23.15
0.698
4.95%
4.41%
58
11.36
LT debt£M
6.364
6.281
6.843
7.040
7.483
7.568
8.638
10.03
10.53
10.88
12.80
7.77%
5.26%
74
Revenue
£12.43M
8.70%
1.00×
Cost of revenue
£8.384M
8.96%
1.02×
Operating expenses
£1.627M
8.46%
0.98×
Spread over hurdle
(6.02%)