53.96
Revenue£M
68.97
70.91
71.16
73.73
75.99
78.04
79.87
81.63
81.17
83.17
59.08
1.82%
2.01%
17
27.79
Revenue growth%
9.51
10.61
11.15
10.30
8.70
6.02
7.52
6.67
4.42
6.81
8.66
6.67
8.11
89
29.43
Gross margin%
11.79
10.10
7.14
5.68
8.32
5.33
3.15
1.61
0.40
0.40
11.97
1.61
5.50
38
5.25
Operating margin%
20.51
22.78
22.09
24.16
24.42
23.67
23.43
24.98
24.02
26.88
14.77
24.02
23.84
17
21.36
Net margin%
1.63
0.40
1.66
1.48
0.40
1.14
0.40
0.40
3.37
2.46
4.53
1.14
1.31
9
20.26
P/E ratio (avg)x
20.08
21.98
19.52
18.69
18.67
16.40
15.31
13.77
12.31
13.22
14.86
13.77
17.54
28
16.44
EV/EBITx
6.105
6.226
6.917
6.608
7.451
7.109
6.529
6.360
6.741
6.719
9.923
6.719
6.664
67
17.73
FCF yield (avg)%
22.63
23.18
22.34
23.99
21.51
22.89
20.76
19.85
18.59
18.23
7.28
19.85
21.93
82
24.88
FCF margin%
12.21
12.34
12.45
11.94
14.43
15.65
16.42
17.90
18.69
21.46
22.54
17.90
15.04
19
1.528
FCF / Net incomex
1.384
1.257
1.277
1.311
1.436
1.478
1.641
1.694
1.845
1.688
1.672
1.688
1.457
64
17.85
ROIC%
18.53
21.25
22.92
22.15
21.80
23.90
21.26
23.84
23.35
24.82
21.21
23.84
22.53
32
9.91
Return on equity%
17.96
15.75
15.78
14.90
14.57
13.53
16.39
13.88
13.99
13.28
28.67
13.88
14.74
20
2.19
Return on assets%
19.09
21.20
23.32
22.95
20.96
18.46
21.28
23.03
24.32
24.26
9.99
23.03
22.12
16
1.30
EPS£
1.96
2.27
2.31
2.69
2.59
2.50
2.87
2.99
3.06
3.27
1.34
4.79%
6.67%
—
13.69
EPS growth%
11.89
11.56
14.15
12.54
10.65
12.28
11.47
13.95
11.64
10.84
6.69
11.64
11.76
53
1.52
Bookvalue per sh£
1.16
1.32
1.31
1.40
1.49
1.65
1.78
2.05
2.35
2.63
0.52
12.06%
7.98%
—
1.73
FCF per share£
2.16
2.41
2.66
3.06
3.50
3.64
4.38
4.49
5.08
5.54
0.31
9.61%
10.26%
—
0.56
Dividend per sh£
1.18
1.26
1.43
1.44
1.58
1.72
1.83
1.95
2.05
2.14
1.46
6.31%
7.34%
—
25.65
Div yield (avg)%
31.81
33.84
33.44
36.24
35.33
35.94
33.45
34.21
35.83
32.87
2.61
34.21
34.03
29
18.73
Payout ratio%
5.29
2.79
5.53
7.27
7.49
10.32
11.75
12.45
11.52
9.82
7.78
11.52
8.65
29
30.56
Shares (diluted)M
33.75
33.67
32.81
33.62
32.42
35.78
37.31
41.92
44.64
45.27
31.23
6.90%
2.38%
49
7.68
Buyback yield%
1.16
0.59
2.15
1.48
0.87
0.40
2.54
5.21
6.93
4.43
29.75
4.43
1.82
80
0.372
D/E ratiox
1.949
2.109
2.462
2.529
3.060
3.225
3.227
3.498
4.173
5.031
1.245
3.498
3.142
86
19.17
Enterprise value£M
133.1
131.8
129.3
127.6
151.9
181.4
189.4
197.4
226.0
253.1
100.4
10.75%
7.77%
17
32.31
LT debt£M
86.09
85.32
93.02
103.2
109.9
115.0
108.8
114.1
110.8
109.5
38.41
(0.08%)
2.11%
24
Revenue
£83.17M
2.01%
1.00×
Cost of revenue
£58.22M
2.01%
1.00×
Operating expenses
£17.83M
1.63%
0.96×
Goodwill & intangibles
15.48%
Spread over hurdle
(6.46%)