147.0
Revenue£M
74.53
80.11
87.44
95.37
104.7
116.4
128.1
137.4
146.8
158.4
161.6
8.63%
8.84%
44
15.04
Revenue growth%
8.16
6.93
9.81
8.33
5.93
7.59
8.33
6.37
8.59
6.55
25.27
7.59
7.87
57
2.96
Gross margin%
18.96
17.46
15.64
12.91
13.73
11.88
12.64
10.01
7.75
8.49
12.71
10.01
12.78
33
28.49
Operating margin%
3.25
0.94
0.40
1.59
1.11
0.40
2.05
4.66
7.08
9.09
4.72
4.66
1.82
59
6.83
Net margin%
12.72
11.47
10.21
8.56
10.68
8.92
7.92
5.65
8.30
6.80
9.87
7.92
8.74
56
19.95
P/E ratio (avg)x
16.38
16.95
17.28
18.86
19.92
17.55
17.16
16.40
17.31
16.92
6.976
17.16
17.22
9
30.64
EV/EBITx
21.37
22.46
21.44
19.82
21.25
22.15
23.34
24.44
26.50
23.42
10.41
23.42
22.31
16
5.83
FCF yield (avg)%
6.03
7.16
9.42
7.61
6.53
7.63
8.97
6.61
5.50
6.49
17.96
6.61
6.89
59
30.00
FCF margin%
25.03
26.93
25.61
24.57
26.84
23.94
22.99
25.35
24.34
23.57
6.12
23.94
24.80
7
1.410
FCF / Net incomex
0.208
0.232
0.257
0.298
0.289
0.275
0.299
0.342
0.394
0.418
1.526
0.342
0.293
76
16.88
ROIC%
15.67
17.68
19.66
22.34
22.55
25.42
23.65
21.43
20.08
20.01
19.03
21.43
20.75
27
26.52
Return on equity%
22.41
25.06
24.07
21.46
22.21
21.03
22.84
21.73
20.86
23.81
20.21
21.73
22.31
57
9.70
Return on assets%
1.10
0.82
1.20
1.62
3.51
6.18
8.22
7.70
6.47
5.83
12.03
6.47
4.67
60
0.50
EPS£
0.23
0.23
0.23
0.22
0.21
0.24
0.26
0.25
0.22
0.21
0.54
(0.56%)
(1.33%)
—
3.12
EPS growth%
7.22
5.49
8.41
8.12
6.16
8.22
5.45
6.64
4.57
4.91
23.22
5.45
6.40
53
0.79
Bookvalue per sh£
1.14
1.30
1.45
1.37
1.56
1.50
1.69
1.77
1.69
1.61
0.79
0.59%
3.10%
—
0.76
FCF per share£
1.24
1.29
1.27
1.49
1.57
1.85
2.17
2.41
2.75
2.97
0.87
13.59%
10.82%
—
0.69
Dividend per sh£
0.28
0.26
0.25
0.26
0.23
0.23
0.24
0.25
0.22
0.21
0.20
(2.14%)
(2.43%)
—
13.27
Div yield (avg)%
11.48
9.49
12.20
10.47
12.94
10.97
11.09
12.39
14.00
14.82
5.23
12.39
11.84
43
14.58
Payout ratio%
25.63
26.60
27.81
27.28
28.47
26.29
26.72
27.21
28.76
26.76
9.32
26.76
26.98
50
96.98
Shares (diluted)M
144.5
147.6
143.4
164.8
196.4
219.5
242.9
271.0
266.8
260.2
93.45
5.79%
6.02%
67
17.10
Buyback yield%
13.43
11.18
12.64
11.05
13.06
11.17
9.03
8.16
5.25
6.44
11.96
8.16
11.11
93
1.533
D/E ratiox
2.281
2.410
2.622
2.985
3.199
3.572
3.268
3.570
3.989
3.796
0.963
3.572
3.233
39
117.5
Enterprise value£M
29.58
29.92
29.42
29.01
32.51
32.25
33.75
32.46
33.91
31.64
78.49
(0.54%)
0.64%
59
7.038
LT debt£M
190.7
190.8
183.7
206.0
201.7
218.0
218.8
233.1
218.7
254.0
37.09
4.73%
3.19%
13
Revenue
£158.4M
8.84%
1.00×
Cost of revenue
£92.99M
8.71%
0.99×
Operating expenses
£31.96M
8.81%
1.00×
Spread over hurdle
(2.91%)