7.715
Revenue£M
48.27
50.45
53.13
56.00
59.36
61.15
63.48
65.02
68.96
71.85
7.910
3.90%
4.42%
28
27.92
Revenue growth%
30.15
31.28
28.85
28.42
28.93
30.66
31.14
30.35
30.24
27.64
24.34
30.35
30.19
45
12.88
Gross margin%
18.43
19.87
21.74
21.38
19.52
17.36
15.18
16.15
15.23
13.19
11.20
15.23
17.89
21
26.70
Operating margin%
21.41
18.87
21.50
21.48
23.75
24.57
21.83
24.23
22.41
24.42
10.11
24.23
22.12
26
26.04
Net margin%
11.38
9.11
11.48
13.21
15.24
15.73
16.69
16.23
13.34
16.14
24.54
16.14
14.29
79
21.94
P/E ratio (avg)x
54.19
58.97
64.55
70.50
75.68
86.27
89.23
103.7
109.1
118.8
27.38
103.7
80.97
39
31.48
EV/EBITx
26.89
27.44
28.16
28.62
33.69
37.42
42.72
42.83
49.33
58.56
29.94
42.83
35.55
68
11.26
FCF yield (avg)%
14.52
16.84
16.93
15.07
16.13
16.91
17.04
19.29
21.00
18.90
18.11
18.90
16.92
72
10.08
FCF margin%
10.83
13.81
14.08
14.59
17.30
15.21
15.41
17.38
15.73
14.39
25.43
15.41
14.90
10
1.193
FCF / Net incomex
1.257
1.248
1.246
1.153
1.132
1.130
1.252
1.164
1.145
0.999
0.251
1.145
1.159
24
20.06
ROIC%
19.21
19.74
20.20
17.57
17.99
15.28
13.07
12.28
11.17
12.92
24.04
12.92
16.42
27
13.54
Return on equity%
27.36
26.46
24.18
24.31
24.87
24.42
24.82
26.07
28.83
29.84
2.72
26.07
25.47
54
28.63
Return on assets%
15.51
18.29
19.48
16.97
18.84
19.27
19.31
21.12
21.73
20.70
29.40
20.70
19.29
79
1.32
EPS£
0.72
0.66
0.65
0.57
0.57
0.61
0.61
0.62
0.57
0.56
1.46
(0.44%)
(3.33%)
—
16.11
EPS growth%
28.67
29.50
32.45
34.69
37.03
35.82
32.85
33.70
31.49
30.23
21.82
32.85
32.65
52
0.83
Bookvalue per sh£
1.62
1.82
2.05
2.19
2.15
2.32
2.40
2.42
2.88
3.24
0.50
8.56%
9.03%
—
0.79
FCF per share£
1.39
1.51
1.36
1.29
1.38
1.24
1.27
1.39
1.48
1.62
1.48
3.18%
1.23%
—
0.49
Dividend per sh£
1.65
1.86
2.10
2.46
2.96
3.00
2.99
3.42
3.61
4.07
0.76
6.58%
10.89%
—
26.49
Div yield (avg)%
3.16
1.18
3.61
5.75
3.54
1.60
1.95
0.40
0.40
0.82
28.89
0.82
1.78
48
4.33
Payout ratio%
14.40
14.87
13.47
13.54
11.58
10.05
12.57
15.13
12.93
10.17
5.46
12.57
13.20
15
27.57
Shares (diluted)M
31.46
31.39
34.07
32.70
30.95
31.76
34.49
34.14
38.88
43.98
27.36
7.28%
3.39%
23
4.06
Buyback yield%
20.07
19.14
20.25
18.42
15.89
16.31
13.34
12.68
12.51
11.41
23.02
12.68
16.10
17
0.434
D/E ratiox
1.485
1.391
1.590
1.555
1.628
1.766
1.893
2.131
2.409
2.411
0.413
2.131
1.697
11
41.82
Enterprise value£M
10.13
8.936
9.272
9.322
8.351
7.839
7.929
7.566
8.135
7.354
18.26
(2.51%)
(2.91%)
7
49.19
LT debt£M
5.043
5.463
6.449
6.657
7.710
9.091
9.591
10.47
11.82
12.98
20.85
10.97%
10.66%
81
Revenue
£71.85M
4.42%
1.00×
Cost of revenue
£38.49M
4.43%
1.00×
Operating expenses
£15.74M
4.44%
1.00×
Cash and investments
16.08%
Spread over hurdle
11.27%