19.46
Revenue£M
25.08
26.59
28.08
30.26
32.09
35.47
37.60
40.28
43.31
46.20
21.21
7.56%
7.01%
68
14.04
Revenue growth%
0.50
1.81
4.27
3.22
2.61
1.81
0.40
2.13
0.40
0.40
23.34
0.40
1.81
76
14.28
Gross margin%
15.93
17.18
15.21
17.76
15.79
17.92
16.87
14.06
15.45
14.69
3.38
15.45
15.86
57
12.91
Operating margin%
18.72
20.75
20.89
19.52
17.46
19.86
18.19
20.67
23.56
23.71
29.21
20.67
20.26
46
21.28
Net margin%
17.95
17.06
18.63
16.61
18.78
21.10
21.55
21.98
22.35
23.42
9.43
21.98
19.94
52
35.02
P/E ratio (avg)x
17.90
20.08
21.26
19.46
21.83
20.22
22.49
20.67
22.24
20.29
26.67
20.67
20.48
36
16.66
EV/EBITx
42.83
41.99
45.27
48.66
52.08
56.08
61.04
69.98
80.60
80.81
14.71
69.98
54.08
31
10.83
FCF yield (avg)%
20.70
18.18
16.12
17.48
15.00
12.92
12.28
12.02
12.09
11.81
14.53
12.09
13.96
12
26.98
FCF margin%
0.54
0.57
0.40
0.40
1.95
0.40
3.00
4.29
4.63
4.48
21.11
4.29
1.26
48
0.979
FCF / Net incomex
1.252
1.329
1.382
1.631
1.593
1.747
1.927
2.155
2.497
2.838
1.265
2.155
1.689
42
16.92
ROIC%
10.56
12.58
15.06
16.56
16.24
18.96
19.50
22.28
21.53
21.27
2.07
21.27
17.76
69
14.10
Return on equity%
6.26
5.36
7.18
9.96
8.43
11.20
9.20
7.63
6.41
5.69
2.90
7.63
7.40
33
11.00
Return on assets%
3.14
5.87
4.17
6.93
8.61
9.74
8.41
11.25
9.42
9.29
6.37
9.42
8.51
12
1.98
EPS£
1.82
1.95
2.02
2.15
2.35
2.70
2.94
3.02
3.46
3.29
2.07
6.99%
6.64%
—
9.30
EPS growth%
2.39
3.12
1.36
2.29
1.28
2.43
0.40
0.40
0.40
0.99
7.84
0.40
1.32
62
0.91
Bookvalue per sh£
2.69
2.83
3.23
3.31
3.69
3.76
4.29
4.83
5.61
6.09
1.99
10.56%
8.50%
—
1.58
FCF per share£
0.38
0.35
0.34
0.38
0.35
0.31
0.33
0.31
0.29
0.31
1.19
(2.63%)
(2.33%)
—
0.96
Dividend per sh£
0.91
0.92
0.93
1.00
0.90
0.85
0.73
0.66
0.57
0.56
0.87
(9.17%)
(5.51%)
—
10.80
Div yield (avg)%
10.95
9.01
9.06
8.11
10.76
11.41
10.23
10.98
8.90
11.43
6.04
10.98
10.49
70
14.49
Payout ratio%
23.41
21.32
21.55
23.04
20.60
22.31
24.33
22.57
21.08
18.31
25.07
22.31
21.93
54
16.46
Shares (diluted)M
22.74
25.73
25.02
28.64
31.15
32.33
33.65
33.30
38.33
36.57
16.54
3.26%
6.13%
40
20.44
Buyback yield%
18.53
18.96
17.52
15.68
16.68
16.68
16.00
14.42
12.19
14.38
7.03
14.42
16.34
92
1.283
D/E ratiox
0.396
0.421
0.386
0.410
0.441
0.410
0.377
0.387
0.387
0.417
0.277
0.387
0.403
59
3.814
Enterprise value£M
30.63
28.73
27.15
28.04
25.05
24.11
27.16
26.16
26.91
26.57
28.11
1.18%
(1.80%)
47
35.91
LT debt£M
2.960
2.613
2.775
2.647
2.622
2.322
2.371
2.472
2.162
2.058
38.59
(4.73%)
(4.44%)
75
Revenue
£46.20M
7.01%
1.00×
Cost of revenue
£32.34M
7.01%
1.00×
Operating expenses
£6.927M
7.63%
1.06×
Property and equipment
23.56%
Goodwill & intangibles
12.74%
Spread over hurdle
17.02%