35.46
Revenue£M
245.3
249.5
246.7
248.6
253.2
257.6
258.0
265.5
268.5
270.5
38.63
1.33%
1.13%
62
29.01
Revenue growth%
3.81
0.87
0.40
0.40
0.40
0.40
0.40
0.86
3.66
1.36
3.14
0.86
0.63
29
11.12
Gross margin%
28.85
27.14
29.93
29.85
28.36
31.19
29.46
30.31
30.32
32.61
27.39
30.32
29.89
40
19.06
Operating margin%
13.87
11.06
10.20
10.06
9.14
8.60
7.62
10.02
11.93
11.78
19.75
10.02
10.13
59
13.77
Net margin%
15.46
12.75
14.42
13.57
16.25
16.12
18.26
20.38
18.84
20.18
12.13
18.84
16.18
23
8.908
P/E ratio (avg)x
31.33
31.65
27.75
23.76
22.96
23.64
25.52
26.37
24.15
24.58
36.37
24.58
25.05
32
24.89
EV/EBITx
35.22
33.49
31.79
30.50
35.71
42.29
46.82
46.49
44.81
47.80
7.491
46.49
39.00
20
25.28
FCF yield (avg)%
7.17
5.67
4.52
1.68
4.57
6.06
6.06
4.79
3.40
1.49
21.78
4.79
4.68
52
20.16
FCF margin%
6.86
4.74
7.13
8.79
6.99
4.39
3.28
3.17
4.64
5.43
25.98
4.39
5.08
6
0.623
FCF / Net incomex
1.919
2.224
2.238
2.497
2.744
3.267
3.545
3.809
4.155
4.762
1.011
3.809
3.005
9
18.70
ROIC%
4.30
3.89
2.75
2.57
1.90
3.25
2.03
1.40
0.40
0.40
14.01
1.40
2.30
47
29.75
Return on equity%
11.06
12.47
11.15
9.49
11.46
9.56
6.68
6.22
6.40
4.25
20.22
6.40
9.53
20
24.43
Return on assets%
8.16
8.72
6.23
4.04
3.47
5.26
6.72
4.75
3.50
1.02
12.10
4.75
5.00
8
1.91
EPS£
0.87
0.80
0.75
0.83
0.89
0.85
0.92
0.88
0.96
1.00
2.10
2.36%
1.73%
—
22.21
EPS growth%
7.87
10.59
12.64
11.41
13.62
12.44
9.57
9.46
11.19
9.27
4.16
9.57
10.89
85
0.74
Bookvalue per sh£
0.55
0.51
0.54
0.58
0.60
0.54
0.57
0.54
0.49
0.46
1.23
(5.42%)
(2.73%)
—
0.47
FCF per share£
0.81
0.88
0.86
0.90
1.04
1.16
1.23
1.35
1.58
1.88
1.65
12.52%
10.33%
—
0.55
Dividend per sh£
0.59
0.51
0.43
0.45
0.43
0.37
0.33
0.33
0.34
0.31
1.46
(6.26%)
(6.82%)
—
12.91
Div yield (avg)%
16.90
15.54
16.47
15.31
15.67
15.41
16.02
16.63
17.22
15.48
26.71
16.02
15.85
36
27.16
Payout ratio%
9.94
8.67
5.97
4.13
6.63
4.72
5.60
8.09
5.24
7.97
18.18
5.60
6.30
22
102.9
Shares (diluted)M
100.3
89.83
82.59
86.76
91.53
92.32
90.53
80.68
79.93
86.46
101.4
(1.13%)
(0.77%)
32
15.86
Buyback yield%
10.26
12.56
11.05
9.72
10.28
10.21
7.94
9.04
9.24
8.36
10.56
9.04
9.96
66
1.208
D/E ratiox
1.136
1.208
1.191
1.284
1.333
1.374
1.337
1.386
1.222
1.264
0.159
1.337
1.274
65
230.1
Enterprise value£M
256.6
263.8
275.9
270.0
250.4
284.9
310.7
361.2
396.5
457.2
150.5
12.79%
5.70%
36
88.66
LT debt£M
35.79
37.82
36.35
32.96
31.80
35.14
35.44
37.37
36.32
34.24
173.1
1.49%
(0.55%)
20
Revenue
£270.5M
1.13%
1.00×
Cost of revenue
£129.7M
0.68%
0.96×
Operating expenses
£50.07M
1.69%
1.06×
Goodwill & intangibles
17.70%
Spread over hurdle
16.12%