8.476
Revenue£M
52.64
54.06
57.53
60.70
64.82
69.13
72.06
74.83
76.62
81.59
9.238
4.71%
5.00%
55
16.48
Revenue growth%
6.90
6.86
4.72
1.81
1.34
0.40
0.81
3.12
3.45
2.89
9.07
2.89
3.00
8
5.12
Gross margin%
28.35
26.48
26.73
29.28
32.16
30.50
30.82
32.62
31.33
32.47
11.01
31.33
30.66
81
15.39
Operating margin%
20.44
20.02
18.93
17.62
19.36
17.71
17.44
14.49
16.20
16.87
8.81
16.87
17.67
17
10.88
Net margin%
14.16
17.10
19.62
21.11
19.46
19.65
17.92
16.35
14.40
12.30
25.45
16.35
17.51
71
13.54
P/E ratio (avg)x
18.37
20.56
22.04
22.07
21.50
22.79
21.98
20.26
22.63
20.90
12.26
21.98
21.74
13
36.79
EV/EBITx
11.11
12.00
12.72
12.30
14.13
13.70
14.98
15.04
14.22
15.44
35.50
14.98
13.91
25
10.20
FCF yield (avg)%
26.76
29.56
27.12
27.06
24.29
22.37
22.57
22.60
19.78
22.64
21.67
22.57
23.47
86
21.85
FCF margin%
10.14
10.03
12.69
10.76
11.51
12.67
11.71
14.21
15.73
14.31
4.61
14.21
12.19
54
0.402
FCF / Net incomex
0.727
0.698
0.767
0.761
0.841
0.846
0.852
0.914
0.990
1.108
0.890
0.914
0.844
18
20.19
ROIC%
4.70
2.48
4.09
2.20
1.09
1.36
3.49
4.97
2.29
3.62
9.37
3.49
2.98
25
19.80
Return on equity%
34.63
33.17
30.68
28.74
28.82
29.10
31.19
32.87
30.78
33.02
21.25
31.19
30.99
89
8.66
Return on assets%
19.43
21.94
23.77
24.81
26.60
25.08
25.75
27.80
26.93
29.92
24.77
26.93
25.42
72
0.13
EPS£
0.58
0.60
0.56
0.57
0.55
0.61
0.62
0.64
0.73
0.81
0.13
8.14%
2.90%
—
8.44
EPS growth%
15.06
12.17
11.18
12.73
12.75
11.18
12.18
10.62
10.26
7.96
24.90
10.62
11.67
62
0.83
Bookvalue per sh£
0.38
0.44
0.44
0.43
0.48
0.48
0.46
0.47
0.47
0.50
0.34
0.48%
4.42%
—
0.18
FCF per share£
1.31
1.40
1.35
1.41
1.54
1.60
1.90
2.21
2.54
2.48
0.40
10.05%
8.04%
—
0.16
Dividend per sh£
0.62
0.67
0.70
0.62
0.66
0.71
0.73
0.66
0.59
0.55
0.82
(3.40%)
(1.98%)
—
21.63
Div yield (avg)%
20.98
19.25
16.58
17.40
17.07
19.84
21.52
21.61
20.53
20.49
24.36
20.53
20.16
72
19.58
Payout ratio%
14.44
16.86
17.18
17.42
20.25
18.70
15.72
17.88
15.37
17.59
2.88
17.59
17.30
58
32.17
Shares (diluted)M
43.26
49.51
58.52
69.01
70.41
78.06
82.91
88.62
86.35
100.9
30.56
7.46%
10.56%
28
4.44
Buyback yield%
10.79
9.45
8.56
11.27
10.86
10.68
11.23
13.72
16.42
17.13
12.36
13.72
11.05
68
1.292
D/E ratiox
0.270
0.275
0.280
0.306
0.279
0.290
0.309
0.294
0.336
0.340
1.221
0.309
0.292
50
60.61
Enterprise value£M
82.32
76.63
75.09
69.51
69.12
79.73
85.84
94.40
103.4
119.5
30.89
11.56%
3.28%
51
26.78
LT debt£M
61.90
64.10
76.71
90.55
90.56
87.92
86.58
94.31
111.2
109.3
52.00
3.84%
7.61%
35
Revenue
£81.59M
5.00%
1.00×
Cost of revenue
£42.20M
5.04%
1.00×
Operating expenses
£11.13M
5.32%
1.03×