12.38
Revenue£M
49.15
51.77
53.29
55.31
57.38
59.15
59.97
60.72
63.63
66.82
13.75
3.09%
3.25%
15
27.95
Revenue growth%
1.13
0.68
3.24
5.81
8.62
11.59
12.36
9.63
7.38
5.41
21.46
9.63
6.60
75
27.27
Gross margin%
1.58
3.87
5.71
8.66
10.98
8.41
9.58
12.35
11.51
12.59
7.99
11.51
9.12
12
25.00
Operating margin%
12.21
12.18
14.89
14.10
14.46
15.86
16.58
14.40
14.73
12.25
13.86
14.73
14.43
16
4.49
Net margin%
7.74
6.90
4.77
5.34
4.02
3.96
3.76
5.22
2.85
3.17
26.28
3.76
4.39
15
6.691
P/E ratio (avg)x
9.991
10.80
11.94
13.31
13.26
14.47
17.01
17.85
21.28
21.97
19.35
17.85
13.89
41
7.399
EV/EBITx
51.65
57.03
66.57
78.37
78.23
79.41
80.81
85.38
98.18
97.94
27.12
85.38
78.89
28
10.33
FCF yield (avg)%
7.36
9.56
9.88
8.56
9.45
10.68
11.04
8.29
7.37
8.94
22.00
8.94
9.20
39
17.30
FCF margin%
28.92
26.07
24.66
26.62
25.73
27.53
25.03
24.39
25.96
23.91
17.17
25.03
25.84
6
0.450
FCF / Net incomex
1.546
1.498
1.411
1.530
1.678
1.594
1.747
1.753
1.949
2.190
0.732
1.753
1.636
84
28.08
ROIC%
16.97
19.18
19.86
20.30
19.02
17.17
17.74
15.19
16.67
14.64
28.69
16.67
17.45
48
24.78
Return on equity%
11.07
9.74
8.26
8.31
11.19
11.07
11.02
13.44
14.12
16.61
4.92
13.44
11.07
55
10.97
Return on assets%
5.55
2.88
4.60
2.57
2.58
3.80
3.00
2.57
0.40
2.57
9.93
2.57
2.73
47
4.05
EPS£
2.34
2.61
2.78
3.23
3.52
3.69
3.88
4.62
4.85
5.07
4.14
7.59%
8.77%
—
27.51
EPS growth%
31.52
30.37
28.30
28.26
31.04
32.91
33.98
36.36
38.99
38.87
22.87
36.36
32.21
29
2.57
Bookvalue per sh£
4.01
4.07
3.88
4.55
4.98
4.76
5.43
6.29
6.44
6.95
1.19
6.87%
7.02%
—
2.12
FCF per share£
2.39
2.74
2.74
3.05
3.58
3.68
4.23
4.57
5.34
5.91
1.61
10.55%
10.23%
—
2.94
Dividend per sh£
5.61
6.43
7.09
7.89
7.30
7.45
8.61
9.49
10.84
10.56
2.54
7.67%
7.98%
—
4.92
Div yield (avg)%
20.52
23.42
24.87
26.01
25.01
22.85
21.44
23.74
26.65
27.85
25.23
23.74
24.30
60
20.87
Payout ratio%
9.02
9.50
9.61
12.00
10.00
7.69
5.82
3.13
0.67
1.27
2.56
3.13
8.36
46
12.22
Shares (diluted)M
18.61
19.67
22.39
25.20
26.95
26.89
27.96
31.90
36.47
39.86
12.10
8.14%
9.09%
59
23.93
Buyback yield%
7.92
10.52
10.19
10.72
8.21
9.41
9.10
9.37
9.12
6.34
6.21
9.12
9.25
66
0.319
D/E ratiox
0.699
0.708
0.794
0.789
0.949
0.978
1.140
1.317
1.411
1.490
1.467
1.317
0.963
69
47.40
Enterprise value£M
98.49
106.6
111.6
104.4
103.2
99.79
104.5
98.96
110.5
123.1
41.43
3.59%
3.72%
27
56.59
LT debt£M
23.22
26.54
30.89
34.42
36.35
37.87
36.35
41.22
38.85
43.99
75.61
3.89%
6.37%
94
Revenue
£66.82M
3.25%
1.00×
Cost of revenue
£38.82M
3.00%
0.98×
Operating expenses
£8.661M
3.62%
1.04×