59.78
Revenue£M
68.47
75.30
81.70
86.83
94.84
104.4
110.9
119.6
131.1
139.4
61.07
8.01%
8.41%
59
28.97
Revenue growth%
17.58
15.96
16.85
17.81
18.95
19.45
21.24
21.74
22.57
21.04
18.17
21.24
19.20
72
28.46
Gross margin%
27.36
27.46
26.91
24.61
21.69
23.63
25.68
25.37
24.83
25.09
16.41
25.09
25.23
52
19.77
Operating margin%
11.92
9.18
6.80
9.31
9.45
11.04
13.12
12.81
14.34
15.76
18.60
13.12
11.48
11
28.46
Net margin%
16.42
18.97
20.91
21.59
19.48
22.43
21.64
23.10
24.53
26.34
20.69
23.10
21.62
20
23.00
P/E ratio (avg)x
9.750
8.588
9.106
7.943
7.084
6.882
6.487
7.085
6.884
6.428
24.07
6.882
7.084
21
36.73
EV/EBITx
14.26
15.63
14.65
15.22
13.84
13.81
13.26
12.42
13.11
13.78
19.29
13.26
13.82
35
22.67
FCF yield (avg)%
14.06
12.34
11.93
14.00
11.46
10.51
7.83
6.93
4.29
2.79
27.17
6.93
10.98
64
22.27
FCF margin%
16.70
14.96
14.49
15.30
13.50
13.67
14.80
16.24
14.76
14.80
21.12
14.80
14.80
92
0.636
FCF / Net incomex
0.426
0.443
0.437
0.499
0.533
0.569
0.663
0.654
0.667
0.643
0.406
0.654
0.551
86
23.42
ROIC%
11.44
11.48
13.49
11.04
12.75
10.03
9.84
8.88
7.62
6.49
23.38
8.88
10.54
62
18.08
Return on equity%
26.41
25.49
26.98
24.09
25.14
27.70
28.75
27.61
25.50
24.79
24.62
27.61
25.95
84
13.60
Return on assets%
23.37
20.70
19.72
17.76
16.55
13.90
11.23
11.18
14.05
11.30
20.12
11.30
15.30
58
0.43
EPS£
0.67
0.69
0.64
0.63
0.57
0.50
0.47
0.49
0.48
0.45
0.44
(4.65%)
(3.18%)
—
17.59
EPS growth%
16.82
19.06
18.76
18.86
21.16
18.43
15.44
14.26
14.15
14.68
14.87
14.68
17.62
70
0.46
Bookvalue per sh£
0.63
0.66
0.71
0.71
0.68
0.65
0.63
0.62
0.59
0.57
0.28
(3.39%)
(1.08%)
—
0.31
FCF per share£
0.32
0.31
0.36
0.39
0.43
0.48
0.46
0.46
0.46
0.50
0.70
3.21%
4.11%
—
0.50
Dividend per sh£
0.36
0.35
0.40
0.46
0.46
0.46
0.48
0.58
0.60
0.69
0.14
8.38%
6.34%
—
13.16
Div yield (avg)%
13.88
12.53
11.74
8.84
9.13
11.54
12.30
13.43
14.84
16.37
24.92
13.43
12.42
26
19.03
Payout ratio%
17.64
15.49
16.80
14.44
17.23
16.62
14.80
17.46
16.57
13.95
12.07
16.57
16.59
57
111.9
Shares (diluted)M
94.13
84.38
78.62
73.17
70.20
62.52
63.70
69.18
69.64
70.66
111.0
0.13%
(2.83%)
8
21.28
Buyback yield%
23.28
21.95
20.58
17.94
15.12
13.10
12.63
14.72
12.78
13.40
9.17
13.10
14.92
9
0.132
D/E ratiox
0.332
0.316
0.316
0.295
0.270
0.274
0.288
0.278
0.301
0.344
1.400
0.288
0.298
39
27.24
Enterprise value£M
77.97
81.19
80.80
85.72
99.11
102.0
113.6
114.0
123.7
121.0
54.77
4.08%
5.46%
53
46.85
LT debt£M
29.75
32.48
34.02
38.32
43.08
42.05
46.87
48.05
55.78
53.49
35.60
4.43%
6.87%
45
Revenue
£139.4M
8.41%
1.00×
Cost of revenue
£94.24M
8.71%
1.03×
Operating expenses
£23.13M
8.35%
0.99×
Cash and investments
14.68%
Spread over hurdle
(4.49%)