32.03
Revenue£M
46.43
45.39
46.42
46.44
46.07
45.93
46.98
46.79
48.03
47.10
34.01
0.44%
0.08%
41
16.65
Revenue growth%
32.87
33.36
33.96
34.21
35.89
37.12
38.91
39.54
42.04
39.12
11.37
39.12
36.50
36
23.05
Gross margin%
15.78
14.59
16.87
18.13
15.83
14.13
12.08
14.87
15.01
15.36
11.78
14.87
15.19
91
3.77
Operating margin%
17.97
20.30
19.53
20.14
21.56
21.01
20.76
21.26
19.45
19.43
14.69
20.76
20.22
19
14.38
Net margin%
14.95
12.70
15.47
13.45
11.51
12.27
11.34
12.29
12.61
14.18
25.88
12.29
12.65
86
25.23
P/E ratio (avg)x
7.922
8.371
7.440
7.266
6.397
5.959
5.690
5.106
5.108
4.569
35.44
5.108
6.178
35
32.56
EV/EBITx
26.63
31.13
31.10
34.11
38.32
41.64
44.96
48.48
49.07
48.36
7.267
48.36
39.98
50
20.15
FCF yield (avg)%
23.19
23.16
21.90
19.75
22.20
19.98
18.80
21.11
20.05
19.70
19.31
19.98
20.58
9
9.49
FCF margin%
21.15
18.94
16.54
17.25
19.84
18.77
19.82
18.24
18.70
20.09
2.83
18.77
18.86
84
1.770
FCF / Net incomex
1.096
1.104
1.193
1.308
1.162
1.196
1.275
1.337
1.153
0.994
1.458
1.196
1.177
83
9.25
ROIC%
30.63
27.72
30.71
29.71
29.35
27.49
27.49
27.62
29.08
26.19
13.13
27.49
28.40
51
4.78
Return on equity%
5.40
8.24
9.31
6.59
8.75
9.07
9.45
8.18
9.31
11.04
10.20
9.31
8.91
78
25.86
Return on assets%
30.28
33.09
30.66
31.17
32.07
29.60
30.71
28.39
31.15
31.77
6.54
30.71
30.93
44
9.94
EPS£
17.33
15.85
14.56
13.93
13.33
13.46
14.17
13.57
12.68
13.90
11.00
0.83%
(2.31%)
—
27.95
EPS growth%
15.58
14.56
12.16
9.39
8.46
10.00
7.14
7.74
5.89
6.16
9.63
7.14
8.93
65
13.91
Bookvalue per sh£
8.63
8.69
8.19
7.35
7.33
7.59
6.59
6.00
5.90
5.96
13.53
(4.08%)
(5.23%)
—
8.83
FCF per share£
14.06
15.08
16.54
15.71
15.76
17.51
19.40
18.71
18.34
21.09
11.10
6.00%
4.33%
—
6.19
Dividend per sh£
12.98
13.77
13.85
14.47
13.33
14.55
16.17
16.75
15.52
15.67
4.97
3.28%
2.75%
—
17.46
Div yield (avg)%
19.42
18.02
17.22
18.40
18.29
20.20
18.47
19.10
19.51
18.74
2.00
19.10
18.60
6
17.19
Payout ratio%
11.42
11.06
12.43
11.08
9.43
11.84
10.61
9.38
6.52
7.71
18.08
9.38
10.84
18
3.788
Shares (diluted)M
6.523
6.799
7.878
7.618
8.184
9.027
9.687
11.00
11.30
13.13
3.878
9.91%
8.63%
89
14.53
Buyback yield%
21.16
18.99
20.76
20.28
20.21
19.83
18.40
15.93
17.40
14.42
22.98
17.40
19.41
39
0.311
D/E ratiox
0.422
0.387
0.423
0.411
0.414
0.388
0.428
0.390
0.351
0.381
0.365
0.388
0.400
25
37.53
Enterprise value£M
4.649
4.927
5.775
5.650
5.881
7.081
8.389
10.10
10.60
11.11
15.41
13.57%
9.71%
81
13.96
LT debt£M
56.22
61.89
60.54
62.60
68.55
82.22
98.24
104.1
122.7
131.6
28.10
13.93%
9.10%
33
Revenue
£47.10M
0.08%
1.00×
Cost of revenue
£31.20M
0.18%
1.01×
Operating expenses
£5.657M
0.70%
1.06×
Cash and investments
17.98%