44.51
Revenue£M
45.07
47.48
50.29
52.72
54.70
58.62
61.03
62.90
66.61
70.62
45.84
5.24%
5.07%
54
28.59
Revenue growth%
27.36
24.43
22.89
21.99
24.76
25.97
24.39
23.92
23.91
22.76
27.25
23.92
24.16
83
8.56
Gross margin%
30.15
27.57
25.80
23.18
20.84
21.72
21.28
23.92
26.89
28.48
28.58
23.92
24.86
84
21.41
Operating margin%
17.33
16.76
19.41
21.13
18.72
16.15
17.79
15.05
13.08
15.85
8.35
15.85
17.04
24
22.84
Net margin%
10.03
9.38
11.03
9.59
7.75
5.06
7.21
6.55
4.95
7.94
10.73
6.55
7.85
64
19.16
P/E ratio (avg)x
57.39
57.95
59.90
62.91
76.21
90.61
107.9
123.2
137.0
141.0
12.95
123.2
83.41
11
29.96
EV/EBITx
45.37
44.43
47.20
54.80
62.53
73.97
72.33
86.63
97.89
102.6
19.95
86.63
67.43
51
22.91
FCF yield (avg)%
6.89
7.78
8.10
9.93
11.76
13.07
12.07
14.72
16.09
13.40
10.54
13.40
11.91
52
13.31
FCF margin%
4.24
3.76
2.11
3.99
6.44
4.58
4.37
1.47
0.40
0.40
22.94
1.47
3.88
40
1.028
FCF / Net incomex
1.035
1.079
1.107
1.200
1.171
1.393
1.400
1.684
1.980
2.094
0.559
1.684
1.297
19
27.26
ROIC%
27.65
30.60
32.13
34.49
34.78
37.68
37.18
36.48
33.68
33.66
19.89
36.48
34.08
21
21.33
Return on equity%
11.98
12.36
11.89
14.29
11.83
8.85
6.03
9.00
10.35
11.80
5.32
9.00
11.81
66
12.25
Return on assets%
21.52
19.67
18.80
18.67
19.34
20.45
17.98
19.21
17.57
20.28
29.18
19.21
19.27
23
2.82
EPS£
5.32
6.21
6.47
6.62
7.59
8.42
9.64
10.43
10.02
11.09
2.94
7.89%
7.41%
—
24.39
EPS growth%
12.24
9.77
10.89
13.07
12.51
14.89
15.26
13.19
15.49
14.40
23.56
14.89
13.13
25
2.50
Bookvalue per sh£
4.28
4.60
4.87
5.12
4.91
4.33
4.50
4.04
3.72
3.37
0.89
(7.24%)
(1.83%)
—
0.91
FCF per share£
1.92
1.97
1.93
1.77
1.72
1.58
1.54
1.78
2.05
2.25
3.13
5.49%
1.53%
—
2.87
Dividend per sh£
1.62
1.65
1.72
1.65
1.78
1.88
1.81
1.76
1.94
2.13
3.35
3.72%
2.44%
—
14.54
Div yield (avg)%
7.50
5.34
6.37
3.70
6.24
4.71
4.61
5.79
3.76
5.09
12.12
4.71
5.22
54
8.03
Payout ratio%
19.54
20.84
23.56
23.53
24.79
24.58
22.19
24.45
25.50
27.65
20.23
24.58
24.00
57
6.590
Shares (diluted)M
5.883
6.490
6.382
6.042
5.470
5.763
5.165
5.533
5.046
5.347
6.698
(0.45%)
(0.58%)
75
18.61
Buyback yield%
18.22
15.37
17.03
14.99
12.19
10.02
8.67
9.85
9.04
7.31
10.36
9.04
11.11
58
0.150
D/E ratiox
0.123
0.114
0.098
0.103
0.109
0.115
0.115
0.099
0.089
0.076
0.757
0.099
0.106
33
57.27
Enterprise value£M
17.35
17.43
18.53
20.11
22.30
23.23
26.80
27.81
26.90
25.63
28.43
2.83%
4.85%
58
58.61
LT debt£M
70.03
64.60
65.57
67.20
72.19
76.15
86.18
79.77
78.94
72.68
54.37
0.14%
0.68%
10
Revenue
£70.62M
5.07%
1.00×
Cost of revenue
£37.82M
5.15%
1.01×
Operating expenses
£15.46M
4.82%
0.98×
Spread over hurdle
23.26%