29.67
Revenue£M
137.2
135.8
137.4
139.5
143.8
147.7
151.7
153.6
152.2
154.8
31.96
1.48%
1.17%
26
20.46
Revenue growth%
15.83
16.13
14.28
13.40
13.91
14.32
15.06
16.03
16.70
14.13
26.11
15.06
14.69
26
20.06
Gross margin%
5.27
4.48
4.54
4.13
7.11
7.23
4.37
5.24
2.43
0.59
16.91
4.37
4.51
87
4.12
Operating margin%
24.56
23.71
21.13
20.13
21.43
20.89
22.31
19.35
19.40
20.63
10.29
20.63
21.01
93
20.61
Net margin%
28.15
27.94
26.10
25.81
23.03
25.05
26.39
27.66
25.97
28.68
10.72
26.39
26.24
30
21.22
P/E ratio (avg)x
16.68
18.30
19.35
22.20
20.92
24.19
26.81
30.92
30.69
29.00
14.10
29.00
23.19
7
13.05
EV/EBITx
12.10
13.51
15.55
17.20
17.69
18.40
18.68
19.65
21.35
21.81
31.89
19.65
18.05
6
3.95
FCF yield (avg)%
11.68
13.64
12.01
11.02
13.29
12.51
13.45
12.14
10.17
8.97
26.04
12.14
12.07
60
12.19
FCF margin%
27.66
26.67
27.13
29.16
30.27
28.35
27.89
30.80
30.76
32.06
28.44
30.76
28.76
40
0.395
FCF / Net incomex
0.957
1.007
1.062
1.016
0.951
0.966
0.897
0.971
1.061
1.128
0.170
0.971
0.989
68
16.81
ROIC%
9.54
12.38
10.11
12.18
12.37
10.68
7.77
8.23
11.07
11.37
5.78
10.68
10.88
36
17.46
Return on equity%
16.66
14.27
17.07
19.93
20.44
22.85
23.84
20.90
23.23
23.98
5.03
23.23
20.67
45
27.92
Return on assets%
32.09
34.91
36.65
37.78
36.45
34.92
32.82
35.65
33.69
33.99
15.20
33.99
34.92
84
0.28
EPS£
1.16
1.13
1.08
1.05
1.01
1.06
1.11
1.26
1.27
1.20
0.30
3.50%
0.50%
—
12.63
EPS growth%
3.59
5.51
3.82
3.96
6.26
3.95
4.39
4.02
5.80
7.59
2.87
4.39
4.21
63
0.84
Bookvalue per sh£
0.75
0.72
0.70
0.70
0.83
0.92
1.04
1.11
1.15
1.34
1.02
10.05%
6.17%
—
0.51
FCF per share£
0.49
0.50
0.48
0.47
0.52
0.57
0.59
0.61
0.67
0.67
0.30
5.45%
3.02%
—
0.95
Dividend per sh£
0.41
0.45
0.48
0.54
0.61
0.69
0.76
0.86
0.98
0.99
1.02
10.35%
10.00%
—
7.78
Div yield (avg)%
18.58
17.11
15.98
14.67
16.67
18.43
16.96
14.99
15.34
13.82
2.85
15.34
16.32
83
5.24
Payout ratio%
2.82
4.80
2.77
1.51
4.18
6.75
3.89
1.67
1.64
0.40
27.28
1.67
2.80
26
53.61
Shares (diluted)M
54.45
47.06
42.56
46.54
50.53
47.35
40.86
41.32
43.98
44.84
52.27
(2.36%)
(1.26%)
59
29.67
Buyback yield%
22.63
22.60
21.11
22.62
23.17
25.46
22.69
20.29
21.88
23.10
21.69
22.69
22.62
56
1.395
D/E ratiox
0.911
0.831
0.936
0.982
1.052
1.190
1.146
1.298
1.358
1.527
1.625
1.298
1.099
68
102.6
Enterprise value£M
73.68
82.18
83.49
84.06
89.73
85.09
92.11
95.30
104.1
103.2
86.48
2.83%
4.25%
30
110.5
LT debt£M
114.8
130.9
123.8
129.9
140.7
161.5
174.7
163.8
182.2
182.9
97.32
5.38%
5.27%
37
Revenue
£154.8M
1.17%
1.00×
Cost of revenue
£79.22M
1.19%
1.00×
Operating expenses
£21.96M
1.55%
1.04×
Goodwill & intangibles
18.49%
Spread over hurdle
27.75%