47.96
Revenue£M
63.21
66.05
69.61
73.90
77.42
82.01
85.19
89.45
91.26
96.21
50.80
4.44%
4.66%
66
14.19
Revenue growth%
10.00
11.42
10.34
10.83
8.69
11.12
10.42
12.41
10.00
11.16
27.54
11.12
10.62
83
12.53
Gross margin%
14.86
15.02
12.41
9.56
11.79
9.18
10.59
7.89
5.06
6.40
7.74
7.89
10.07
33
22.27
Operating margin%
4.20
5.76
7.04
9.90
11.74
11.58
11.80
14.34
15.78
18.70
2.10
14.34
11.66
62
29.19
Net margin%
16.08
17.96
17.24
15.18
16.18
14.43
12.38
12.31
12.60
12.92
5.73
12.60
14.81
21
21.94
P/E ratio (avg)x
8.970
9.585
9.744
9.456
9.598
11.12
11.74
13.38
15.05
17.03
37.62
13.38
10.43
50
18.66
EV/EBITx
25.07
26.41
27.34
26.33
28.92
29.44
30.32
30.81
34.01
35.94
20.61
30.81
29.18
70
8.77
FCF yield (avg)%
20.77
21.03
21.31
20.09
17.53
18.67
17.15
16.88
15.10
13.55
24.93
16.88
18.10
94
3.10
FCF margin%
11.71
8.77
11.13
12.25
9.50
9.16
12.02
9.33
7.06
6.92
10.15
9.16
9.41
78
0.482
FCF / Net incomex
0.469
0.437
0.418
0.399
0.431
0.425
0.451
0.518
0.544
0.597
1.059
0.518
0.444
20
17.91
ROIC%
14.25
11.75
9.73
9.67
7.98
7.45
5.17
4.38
2.39
3.76
24.28
4.38
7.72
21
24.16
Return on equity%
10.47
9.48
12.31
10.68
10.18
11.53
13.73
16.26
17.36
14.65
25.70
14.65
11.92
33
9.81
Return on assets%
5.72
5.87
6.73
7.41
9.23
6.82
7.84
8.14
6.95
5.38
13.07
6.95
6.88
90
0.07
EPS£
0.33
0.33
0.31
0.36
0.35
0.38
0.42
0.41
0.45
0.48
0.08
6.08%
5.10%
—
9.58
EPS growth%
30.02
30.78
29.95
29.68
30.49
32.18
29.63
29.77
31.17
31.65
2.55
31.17
30.25
23
0.08
Bookvalue per sh£
0.25
0.26
0.23
0.23
0.23
0.22
0.20
0.20
0.20
0.21
0.27
(1.98%)
(1.30%)
—
0.04
FCF per share£
0.25
0.25
0.25
0.27
0.29
0.32
0.32
0.36
0.39
0.38
0.12
5.63%
3.98%
—
0.17
Dividend per sh£
0.25
0.23
0.22
0.23
0.22
0.23
0.20
0.22
0.20
0.19
0.12
(3.12%)
(3.56%)
—
27.84
Div yield (avg)%
35.91
36.84
36.44
34.08
33.42
34.27
31.36
34.19
32.23
32.68
6.51
32.68
34.13
73
13.49
Payout ratio%
28.65
29.26
30.25
30.96
30.98
29.68
28.74
28.47
27.95
26.71
14.23
28.47
29.00
60
234.7
Shares (diluted)M
211.3
222.8
195.4
191.2
177.2
160.7
149.7
131.3
119.8
121.3
236.1
(7.29%)
(5.16%)
74
8.72
Buyback yield%
15.90
13.51
13.88
15.32
14.85
16.51
16.65
14.91
12.32
12.56
4.28
14.91
14.88
69
1.061
D/E ratiox
1.199
1.111
1.126
1.253
1.369
1.312
1.355
1.527
1.389
1.418
1.666
1.389
1.334
12
21.87
Enterprise value£M
31.78
37.43
42.99
47.00
48.34
52.82
60.48
62.62
67.17
72.59
72.04
8.47%
8.71%
7
44.47
LT debt£M
104.8
117.1
126.3
142.1
143.8
151.1
151.3
153.3
148.1
142.6
11.35
(0.18%)
4.95%
37
Revenue
£96.21M
4.66%
1.00×
Cost of revenue
£67.34M
4.66%
1.00×
Operating expenses
£17.56M
4.54%
0.99×
Cash and investments
17.87%
Return on capital
127.24%
Spread over hurdle
117.14%