177.0
Revenue£M
187.4
191.4
198.9
201.4
208.9
209.2
213.3
215.0
217.5
216.1
188.1
0.67%
1.77%
78
28.34
Revenue growth%
8.90
9.37
7.55
4.87
2.78
1.95
3.43
4.61
2.28
0.89
23.37
2.28
4.02
37
5.16
Gross margin%
12.48
10.30
8.84
6.46
4.37
7.07
8.27
7.42
6.55
9.28
17.57
7.42
7.84
35
19.83
Operating margin%
22.79
21.67
21.88
22.08
23.55
21.46
22.31
23.41
25.78
25.51
16.43
23.41
22.55
21
14.04
Net margin%
19.59
19.51
19.98
19.72
22.31
20.44
19.26
20.00
19.81
21.58
14.22
20.00
19.89
83
6.521
P/E ratio (avg)x
13.69
13.47
13.22
12.68
14.50
16.44
18.74
21.42
23.35
24.42
15.25
21.42
15.47
58
12.98
EV/EBITx
39.40
39.90
41.42
38.07
43.06
45.52
51.38
58.53
58.53
56.12
17.64
56.12
44.29
39
22.88
FCF yield (avg)%
31.76
29.44
30.55
32.70
30.04
30.68
28.16
30.72
30.10
30.10
24.78
30.10
30.32
26
7.30
FCF margin%
2.12
0.40
2.93
4.72
4.94
3.01
3.99
5.82
3.32
5.43
18.00
3.99
3.66
82
0.727
FCF / Net incomex
0.205
0.188
0.207
0.199
0.208
0.233
0.261
0.243
0.250
0.248
0.402
0.248
0.221
19
8.91
ROIC%
15.75
16.65
15.04
14.48
14.14
15.39
18.34
15.72
13.50
10.96
2.52
15.39
15.22
38
23.24
Return on equity%
30.33
29.51
26.90
26.07
28.12
30.35
31.23
31.11
32.48
33.64
29.98
31.23
30.34
60
8.01
Return on assets%
19.96
18.73
19.44
22.12
19.41
16.46
15.72
17.40
16.89
15.66
28.89
16.46
18.06
70
1.08
EPS£
1.24
1.24
1.35
1.55
1.49
1.61
1.62
1.84
2.14
2.26
1.20
8.75%
7.69%
—
22.20
EPS growth%
8.81
9.87
8.94
6.23
7.92
5.69
4.50
3.77
5.63
6.85
20.34
5.63
6.54
25
0.88
Bookvalue per sh£
1.50
1.46
1.49
1.48
1.56
1.48
1.60
1.56
1.60
1.51
0.65
(0.73%)
(0.72%)
—
1.26
FCF per share£
0.56
0.60
0.67
0.66
0.76
0.90
0.97
1.09
1.25
1.40
1.18
13.08%
10.11%
—
1.43
Dividend per sh£
0.31
0.28
0.24
0.25
0.27
0.28
0.24
0.22
0.22
0.24
0.41
(2.47%)
(3.18%)
—
17.15
Div yield (avg)%
24.14
22.82
24.00
23.56
24.87
27.63
29.32
31.37
28.59
26.53
16.61
28.59
25.70
17
19.06
Payout ratio%
0.40
0.40
2.56
2.79
1.07
3.23
1.01
1.79
1.88
3.15
24.88
1.88
1.83
81
113.9
Shares (diluted)M
137.7
130.3
123.9
126.6
119.8
116.7
119.1
133.8
125.9
143.9
117.9
3.75%
1.49%
51
26.19
Buyback yield%
11.97
10.11
9.53
11.75
13.10
13.89
15.65
17.86
20.27
18.06
5.64
17.86
13.50
57
1.121
D/E ratiox
1.258
1.274
1.521
1.676
1.977
2.068
2.162
2.188
2.342
2.643
1.193
2.188
2.023
7
40.41
Enterprise value£M
71.25
76.60
68.17
70.79
61.40
61.47
65.61
65.21
69.54
68.09
82.01
2.09%
(0.84%)
94
154.8
LT debt£M
73.07
80.56
87.85
98.24
97.28
106.6
100.3
107.2
120.0
122.1
207.0
4.64%
5.75%
21
Revenue
£216.1M
1.77%
1.00×
Cost of revenue
£128.3M
1.91%
1.01×
Operating expenses
£46.10M
1.20%
0.95×
Spread over hurdle
16.24%