79.04
Revenue£M
143.2
143.6
145.4
144.1
145.2
150.0
149.1
149.3
155.2
155.4
80.90
1.38%
1.18%
55
17.46
Revenue growth%
0.40
1.87
4.29
4.88
6.99
7.85
7.90
6.12
8.10
5.71
27.94
7.85
5.92
31
24.18
Gross margin%
16.79
14.11
11.67
8.82
7.59
10.30
7.41
9.06
6.27
9.02
3.15
9.02
9.04
19
5.70
Operating margin%
5.60
6.23
4.21
4.52
4.36
3.38
1.34
2.19
0.40
0.40
21.79
1.34
3.79
70
11.51
Net margin%
24.49
26.45
28.16
29.77
28.81
26.58
28.07
30.93
31.37
33.01
15.64
30.93
28.48
74
27.20
P/E ratio (avg)x
16.15
16.61
16.89
17.31
17.14
15.95
14.57
14.57
13.72
14.15
37.26
14.57
16.05
60
37.59
EV/EBITx
26.64
31.61
36.82
38.09
39.72
42.06
47.13
50.88
51.23
56.93
21.58
50.88
40.89
60
24.89
FCF yield (avg)%
17.69
17.24
14.75
15.81
14.34
16.98
14.47
15.14
12.24
15.20
23.97
15.14
15.17
15
25.23
FCF margin%
13.57
14.33
15.67
15.25
13.04
14.74
17.56
15.68
18.19
16.14
5.21
16.14
15.46
81
1.721
FCF / Net incomex
0.837
0.866
0.929
0.955
1.059
1.150
1.253
1.350
1.504
1.392
0.791
1.350
1.104
65
14.26
ROIC%
17.76
18.70
16.19
18.31
18.32
16.99
17.29
19.53
19.47
17.15
21.44
17.29
18.03
91
16.75
Return on equity%
26.17
24.24
22.11
23.01
21.17
19.35
21.88
20.40
19.40
21.51
5.30
20.40
21.70
78
22.47
Return on assets%
18.02
16.59
18.70
20.64
23.08
20.37
18.58
19.64
18.93
18.74
2.49
18.93
18.84
54
0.04
EPS£
0.30
0.31
0.33
0.34
0.34
0.38
0.43
0.43
0.41
0.38
0.04
1.85%
3.24%
—
27.79
EPS growth%
10.02
8.38
10.99
13.54
14.41
17.20
14.33
13.50
15.04
16.70
29.84
15.04
13.94
15
0.24
Bookvalue per sh£
0.27
0.31
0.33
0.38
0.40
0.37
0.37
0.43
0.50
0.54
0.29
6.37%
6.38%
—
0.17
FCF per share£
0.20
0.22
0.22
0.22
0.21
0.20
0.22
0.21
0.19
0.21
0.16
(0.66%)
0.26%
—
0.09
Dividend per sh£
0.07
0.08
0.10
0.12
0.13
0.13
0.12
0.12
0.13
0.14
0.13
1.21%
7.10%
—
29.65
Div yield (avg)%
27.04
25.55
22.93
20.43
20.56
22.06
19.43
16.54
17.67
15.51
12.69
17.67
20.49
86
19.37
Payout ratio%
17.92
16.44
13.45
13.71
14.85
13.17
13.66
15.09
14.40
14.86
26.14
14.40
14.62
56
269.5
Shares (diluted)M
428.6
456.0
456.2
439.7
499.5
572.4
598.5
617.1
601.9
581.3
277.2
3.08%
4.65%
49
25.44
Buyback yield%
29.11
31.52
33.44
34.41
33.71
33.91
31.80
30.52
31.08
31.31
4.26
31.31
31.66
91
1.080
D/E ratiox
1.121
1.180
1.032
1.074
1.166
1.180
1.066
1.055
1.076
1.007
1.726
1.066
1.075
40
64.46
Enterprise value£M
8.673
8.787
9.165
8.743
9.936
9.897
9.617
9.496
9.179
9.958
120.8
0.04%
0.86%
44
62.93
LT debt£M
35.74
35.43
31.01
30.43
28.97
29.35
31.81
31.18
30.18
31.86
86.69
1.92%
(2.54%)
75
Revenue
£155.4M
1.18%
1.00×
Cost of revenue
£104.0M
1.24%
1.01×
Operating expenses
£33.51M
1.10%
0.99×
Property and equipment
20.12%
Spread over hurdle
(4.05%)