24.91
Revenue£M
38.92
40.77
43.50
46.98
50.18
53.10
55.12
57.42
59.97
62.74
27.12
4.57%
5.70%
92
25.55
Revenue growth%
12.82
15.75
16.21
15.96
16.99
16.96
17.17
14.91
14.17
14.23
28.20
14.91
15.86
81
13.96
Gross margin%
25.91
26.18
27.39
25.99
25.18
23.26
21.29
24.14
25.12
27.63
21.92
24.14
25.55
22
23.97
Operating margin%
22.47
23.43
25.16
22.76
22.13
20.00
18.42
18.46
16.25
16.49
15.70
18.42
21.07
66
13.50
Net margin%
15.55
15.70
14.15
12.87
12.99
14.13
16.86
18.88
18.78
17.61
3.49
17.61
15.63
75
30.27
P/E ratio (avg)x
17.36
18.86
19.60
20.20
20.80
24.92
28.89
30.12
30.76
35.64
35.43
30.12
22.86
30
23.67
EV/EBITx
12.85
12.21
12.72
14.30
14.85
15.48
16.27
18.20
18.22
18.52
28.75
18.20
15.17
77
17.98
FCF yield (avg)%
22.60
23.69
25.35
24.42
22.31
22.91
24.46
21.89
22.43
24.52
28.44
22.91
23.30
32
15.33
FCF margin%
22.41
22.31
20.88
20.15
21.67
23.23
22.73
22.59
20.41
21.00
14.19
22.59
21.99
67
1.568
FCF / Net incomex
1.546
1.580
1.510
1.522
1.642
1.854
1.961
2.197
2.329
2.248
0.990
2.197
1.748
37
11.08
ROIC%
11.45
13.74
14.37
17.18
17.53
16.66
14.25
17.06
14.67
17.32
27.79
16.66
15.66
49
12.23
Return on equity%
4.00
5.72
4.00
6.78
8.03
7.77
10.56
9.20
10.21
7.31
21.47
9.20
7.54
40
14.31
Return on assets%
24.88
22.84
21.53
18.55
20.32
23.30
22.43
23.61
20.94
20.13
20.11
22.43
21.98
62
0.26
EPS£
0.43
0.49
0.48
0.46
0.43
0.49
0.51
0.54
0.49
0.54
0.28
4.47%
2.23%
—
14.86
EPS growth%
5.63
3.81
3.07
2.30
1.84
4.00
2.17
2.09
0.40
3.03
6.81
2.17
2.67
6
0.61
Bookvalue per sh£
0.21
0.21
0.21
0.23
0.26
0.25
0.25
0.23
0.23
0.22
0.64
(2.81%)
0.06%
—
0.18
FCF per share£
0.63
0.60
0.56
0.57
0.60
0.59
0.62
0.60
0.53
0.53
0.43
(2.61%)
(1.52%)
—
0.35
Dividend per sh£
0.93
0.97
0.97
0.95
0.95
1.03
1.13
1.31
1.51
1.70
0.49
12.39%
6.87%
—
15.43
Div yield (avg)%
9.33
8.29
10.05
8.00
6.76
4.45
5.12
2.71
0.40
0.40
11.12
2.71
5.94
72
15.53
Payout ratio%
9.48
8.02
7.91
7.94
7.19
7.21
9.91
8.06
7.11
9.14
13.10
8.06
7.98
47
31.01
Shares (diluted)M
40.15
38.05
41.55
41.86
42.09
47.93
51.07
58.35
58.07
61.59
29.85
7.91%
4.37%
18
8.85
Buyback yield%
21.81
21.53
21.22
19.07
17.72
15.65
15.13
13.47
13.31
10.80
8.20
13.47
16.68
89
1.361
D/E ratiox
1.913
1.947
2.208
2.260
2.627
2.523
2.739
3.233
3.555
3.721
0.247
3.233
2.575
13
3.582
Enterprise value£M
5.902
6.054
6.662
6.643
6.491
6.291
6.156
6.386
5.715
6.160
28.03
(1.04%)
(0.19%)
24
14.85
LT debt£M
7.319
6.687
5.898
5.309
5.610
5.925
6.270
5.462
5.648
5.493
21.75
(0.42%)
(3.38%)
94
Revenue
£62.74M
5.70%
1.00×
Cost of revenue
£43.92M
5.70%
1.00×
Operating expenses
£13.92M
5.84%
1.01×
Goodwill & intangibles
22.30%
Spread over hurdle
(9.06%)