40.71
Revenue£M
110.3
114.7
121.8
130.2
135.3
140.9
150.2
159.8
166.3
180.0
44.28
5.87%
5.80%
27
10.53
Revenue growth%
9.96
12.92
11.15
9.90
11.06
13.26
16.23
17.04
18.45
15.59
25.50
16.23
13.09
81
5.62
Gross margin%
12.07
11.98
14.61
14.14
15.69
15.76
14.45
17.43
15.76
17.43
11.40
15.76
15.15
45
5.78
Operating margin%
16.35
16.51
17.25
18.50
18.83
20.47
18.40
21.10
20.26
17.80
11.23
20.26
18.45
8
11.08
Net margin%
6.10
8.54
7.70
6.32
5.00
4.02
3.80
2.79
0.62
1.41
16.31
2.79
4.51
92
10.68
P/E ratio (avg)x
28.21
32.39
33.18
34.28
32.26
34.82
32.80
37.58
43.05
39.78
24.99
37.58
33.73
30
37.07
EV/EBITx
57.22
54.22
60.36
58.60
58.35
63.14
61.78
73.07
73.33
80.29
9.465
73.07
61.07
66
8.07
FCF yield (avg)%
21.93
19.91
19.34
21.41
22.74
24.15
22.19
20.46
20.06
17.91
16.82
20.46
20.94
33
10.02
FCF margin%
5.95
4.07
4.76
4.07
1.22
0.40
0.61
0.40
2.38
5.23
27.57
0.61
3.22
90
1.223
FCF / Net incomex
0.353
0.364
0.366
0.352
0.319
0.285
0.311
0.326
0.326
0.311
1.084
0.311
0.326
54
16.52
ROIC%
9.37
7.14
8.86
11.64
12.51
11.46
9.18
11.74
11.82
12.03
17.96
11.74
11.55
85
12.79
Return on equity%
29.42
30.28
31.91
31.81
33.06
30.95
30.73
30.19
28.89
30.81
20.93
30.73
30.77
5
3.06
Return on assets%
31.81
29.76
27.75
26.19
27.93
28.12
26.74
27.78
26.86
24.61
11.34
26.86
27.76
76
0.24
EPS£
0.47
0.51
0.60
0.71
0.84
0.97
1.09
1.07
1.20
1.30
0.26
9.22%
12.13%
—
25.28
EPS growth%
26.25
28.36
28.36
29.98
32.63
30.11
30.08
32.95
34.43
33.64
10.27
32.95
30.09
6
0.29
Bookvalue per sh£
0.35
0.34
0.35
0.36
0.33
0.33
0.31
0.33
0.30
0.29
0.30
(2.12%)
(1.52%)
—
0.29
FCF per share£
0.16
0.16
0.15
0.14
0.14
0.15
0.16
0.18
0.16
0.14
0.25
(0.02%)
(1.63%)
—
0.08
Dividend per sh£
0.11
0.11
0.11
0.12
0.13
0.16
0.18
0.21
0.21
0.21
0.18
9.53%
8.29%
—
19.12
Div yield (avg)%
28.76
26.13
25.98
28.03
27.13
29.97
28.78
29.95
30.37
29.71
8.43
29.95
28.77
75
19.97
Payout ratio%
29.09
31.13
31.07
32.66
33.97
34.23
33.00
33.06
30.72
29.12
2.81
33.00
31.90
56
101.5
Shares (diluted)M
146.6
152.6
163.2
182.1
176.6
188.8
172.3
159.3
178.8
197.3
101.7
2.25%
4.08%
49
23.66
Buyback yield%
25.35
24.60
24.15
22.53
23.34
22.60
22.15
20.76
21.65
23.39
2.27
22.15
22.97
89
0.165
D/E ratiox
1.136
1.085
1.070
1.046
1.179
1.370
1.351
1.315
1.278
1.428
1.033
1.351
1.228
50
67.11
Enterprise value£M
52.61
51.57
53.66
58.17
61.66
64.69
70.97
74.65
72.76
74.95
19.58
3.98%
4.34%
60
44.98
LT debt£M
142.2
144.1
157.1
143.4
130.3
122.3
109.5
100.2
92.96
84.38
139.7
(8.32%)
(4.60%)
58
Revenue
£180.0M
5.80%
1.00×
Cost of revenue
£114.8M
5.95%
1.01×
Operating expenses
£19.29M
5.04%
0.93×
Cash and investments
17.61%