39.49
Revenue£M
50.67
50.69
50.72
52.57
52.95
52.98
54.31
54.44
55.73
56.24
43.27
1.21%
1.14%
26
15.49
Revenue growth%
20.45
20.02
18.11
17.18
16.27
13.67
16.56
13.90
13.67
11.96
29.08
13.67
16.41
23
13.01
Gross margin%
19.01
19.86
20.06
21.33
21.35
22.85
24.63
23.75
23.32
24.06
26.16
23.75
22.10
12
13.16
Operating margin%
26.31
26.45
27.06
24.65
27.13
25.99
28.75
28.36
29.33
26.84
16.27
28.36
26.95
12
4.01
Net margin%
27.32
29.72
28.60
27.57
25.89
23.68
25.96
25.86
26.32
23.79
14.17
25.86
26.14
21
21.13
P/E ratio (avg)x
21.46
19.73
20.98
18.85
16.93
14.92
14.51
13.14
11.50
10.02
14.12
13.14
15.92
29
20.23
EV/EBITx
35.72
37.68
39.77
45.05
46.01
53.95
64.09
72.38
86.50
93.07
24.31
72.38
49.98
65
20.09
FCF yield (avg)%
26.87
24.31
23.46
23.36
20.95
18.50
21.11
18.95
18.65
21.22
16.76
18.95
21.17
17
28.32
FCF margin%
21.60
20.02
19.90
16.92
19.11
21.62
24.29
26.12
28.36
25.56
23.76
25.56
21.61
29
1.742
FCF / Net incomex
2.606
2.533
3.005
3.564
3.808
4.124
4.383
4.891
4.822
5.732
1.281
4.822
3.966
18
17.81
ROIC%
24.72
22.90
23.39
23.42
24.96
26.07
23.22
20.78
23.57
21.63
26.45
23.22
23.41
73
28.47
Return on equity%
18.99
20.59
19.76
19.25
20.26
18.42
16.31
14.16
13.07
10.69
26.64
14.16
18.70
55
4.12
Return on assets%
11.94
12.09
11.08
8.31
7.07
9.22
7.19
9.79
10.94
8.29
22.54
9.22
9.51
24
0.20
EPS£
0.18
0.18
0.17
0.17
0.19
0.20
0.23
0.23
0.21
0.22
0.22
2.55%
2.15%
—
8.05
EPS growth%
0.49
2.87
1.66
4.63
5.90
4.19
3.86
6.02
3.30
0.88
29.74
3.86
3.58
81
0.24
Bookvalue per sh£
0.24
0.21
0.20
0.19
0.21
0.23
0.21
0.19
0.17
0.16
0.25
(5.01%)
(2.93%)
—
0.07
FCF per share£
0.45
0.44
0.46
0.45
0.44
0.44
0.50
0.56
0.64
0.67
0.30
9.07%
5.15%
—
0.17
Dividend per sh£
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.07
0.07
0.23
(3.16%)
(2.46%)
—
17.12
Div yield (avg)%
21.98
23.19
22.23
23.39
22.95
24.82
22.43
21.71
19.73
20.44
28.76
21.71
22.33
79
21.12
Payout ratio%
25.40
26.46
24.94
24.56
26.46
28.16
29.21
27.29
26.72
27.74
5.40
27.74
26.59
26
90.43
Shares (diluted)M
123.8
127.6
138.4
144.3
141.4
134.5
151.3
176.8
181.2
186.3
89.52
5.67%
5.29%
7
22.83
Buyback yield%
14.12
15.15
15.38
13.05
12.17
15.01
14.41
12.60
13.05
15.34
7.80
14.41
14.26
18
0.635
D/E ratiox
1.576
1.750
1.571
1.584
1.749
1.758
1.794
1.865
1.666
1.516
1.645
1.758
1.708
77
46.12
Enterprise value£M
37.75
38.15
42.95
44.83
42.12
39.31
35.40
33.54
36.70
32.75
7.097
(4.91%)
(2.25%)
91
38.94
LT debt£M
24.75
27.08
25.18
26.70
26.63
25.92
25.07
25.10
24.53
23.54
15.63
(2.43%)
0.61%
26
Revenue
£56.24M
1.14%
1.00×
Cost of revenue
£37.62M
1.01%
0.99×
Operating expenses
£9.899M
1.92%
1.08×
Property and equipment
16.41%
Spread over hurdle
(3.98%)