165.9
Revenue£M
166.7
174.3
180.0
182.1
184.8
185.9
186.9
191.9
197.5
202.6
172.4
1.85%
2.39%
87
23.44
Revenue growth%
6.67
3.73
2.76
3.82
5.76
3.68
5.65
5.71
4.05
3.19
25.45
4.05
3.94
31
20.97
Gross margin%
13.87
13.09
14.76
17.41
15.72
16.03
18.79
18.70
21.51
23.15
6.24
18.79
16.72
71
7.62
Operating margin%
25.67
27.97
29.39
32.15
31.05
31.82
29.07
30.85
32.07
30.34
26.92
30.85
30.60
93
27.63
Net margin%
21.80
19.93
21.92
20.41
20.71
20.91
23.40
21.28
22.40
21.59
10.29
21.59
21.43
31
24.00
P/E ratio (avg)x
56.46
62.91
64.64
74.69
75.75
72.58
77.85
73.10
75.43
77.30
14.55
75.43
73.89
60
13.81
EV/EBITx
38.27
35.69
34.99
39.27
38.73
42.28
43.54
48.55
46.94
44.65
11.12
44.65
40.77
62
16.36
FCF yield (avg)%
7.86
5.85
8.17
7.78
7.96
6.30
4.14
5.50
5.66
6.27
9.95
5.66
6.28
21
19.93
FCF margin%
20.25
20.01
17.64
16.90
17.49
18.84
21.79
22.48
21.52
19.94
2.24
21.52
19.98
38
1.142
FCF / Net incomex
1.517
1.319
1.302
1.139
1.066
1.147
1.190
1.126
1.186
1.160
0.878
1.160
1.173
30
28.90
ROIC%
13.59
14.77
17.04
16.05
14.26
14.98
16.31
17.93
20.36
17.88
8.07
17.88
16.18
48
18.94
Return on equity%
13.88
15.70
17.92
18.84
20.45
20.23
17.43
16.97
16.71
14.05
27.09
16.97
17.20
9
10.05
Return on assets%
6.77
4.55
5.71
6.60
4.48
6.12
3.96
5.05
4.75
5.57
22.76
5.05
5.31
42
0.15
EPS£
0.13
0.12
0.14
0.16
0.17
0.19
0.19
0.20
0.23
0.25
0.16
8.32%
6.22%
—
4.86
EPS growth%
27.71
26.10
28.66
30.53
31.00
31.48
34.38
31.74
29.74
27.43
29.68
31.48
30.13
62
0.15
Bookvalue per sh£
0.13
0.13
0.14
0.16
0.17
0.18
0.17
0.18
0.17
0.17
0.21
(0.69%)
2.30%
—
0.16
FCF per share£
0.22
0.26
0.27
0.29
0.31
0.36
0.41
0.40
0.46
0.51
0.25
10.14%
10.51%
—
0.19
Dividend per sh£
0.19
0.22
0.25
0.29
0.31
0.35
0.38
0.45
0.52
0.61
0.16
14.53%
13.02%
—
11.24
Div yield (avg)%
9.62
8.44
7.08
4.10
6.23
3.53
2.72
1.10
1.01
0.40
16.65
1.10
3.82
86
23.05
Payout ratio%
29.97
30.04
27.21
27.04
25.83
26.87
25.92
25.22
26.19
23.60
3.38
25.92
26.53
45
0.303
Shares (diluted)B
0.547
0.587
0.591
0.667
0.690
0.729
0.764
0.897
1.027
0.976
0.311
7.18%
7.12%
39
28.99
Buyback yield%
29.03
27.41
26.35
25.20
22.60
21.49
23.08
23.70
21.37
21.92
4.55
21.92
23.39
82
1.653
D/E ratiox
1.120
1.029
1.148
1.215
1.234
1.353
1.322
1.204
1.064
1.156
1.161
1.204
1.180
21
99.20
Enterprise value£M
102.6
113.0
125.0
135.2
124.6
120.7
112.2
104.0
104.2
113.8
11.54
(1.80%)
0.72%
57
116.4
LT debt£M
27.90
27.06
25.99
26.71
25.59
24.10
24.19
26.02
25.77
26.42
146.8
0.64%
(0.46%)
48
Revenue
£202.6M
2.39%
1.00×
Cost of revenue
£114.3M
2.71%
1.03×
Operating expenses
£44.37M
1.88%
0.95×
Spread over hurdle
31.99%