174.1
Revenue£M
143.9
144.3
145.0
141.9
141.6
139.0
136.5
136.2
139.6
141.1
194.5
(0.06%)
(0.09%)
57
15.12
Revenue growth%
32.61
31.78
30.98
28.64
25.67
26.40
29.11
31.55
30.74
29.07
5.42
29.11
29.92
91
16.85
Gross margin%
19.53
19.77
17.15
16.03
13.16
13.34
16.11
17.98
19.16
17.46
2.06
17.46
17.30
24
17.38
Operating margin%
22.94
22.09
19.99
20.35
21.32
24.24
25.90
23.52
25.49
27.56
20.85
25.49
23.23
92
16.62
Net margin%
8.48
10.87
10.95
13.61
13.35
14.17
15.11
13.58
13.79
14.55
23.73
14.17
13.60
59
17.39
P/E ratio (avg)x
30.06
34.87
34.80
37.91
39.37
38.15
38.64
39.60
37.06
39.43
34.49
38.64
38.03
51
11.45
EV/EBITx
16.41
14.78
13.51
13.07
12.14
10.97
11.23
10.14
10.95
12.42
14.08
10.97
12.28
90
15.19
FCF yield (avg)%
27.37
29.65
29.10
26.67
27.08
25.29
26.81
23.96
26.17
25.88
16.62
25.88
26.74
17
27.87
FCF margin%
4.68
2.66
2.99
5.78
2.83
4.04
2.49
3.48
3.64
6.42
18.99
3.64
3.56
68
0.784
FCF / Net incomex
1.024
1.067
1.065
0.973
0.922
0.983
1.024
0.891
0.933
0.842
1.665
0.933
0.978
50
23.00
ROIC%
14.27
12.29
10.42
9.94
9.18
7.46
6.96
7.52
5.37
4.95
8.51
6.96
8.35
35
29.74
Return on equity%
24.46
22.56
24.79
25.21
25.21
25.90
25.36
24.20
24.76
27.44
21.75
25.36
25.00
79
24.80
Return on assets%
30.43
30.84
31.47
30.76
28.99
28.67
28.10
30.46
31.37
30.94
9.11
30.46
30.61
88
0.46
EPS£
0.60
0.63
0.67
0.69
0.70
0.74
0.84
0.90
0.99
1.08
0.51
8.94%
7.15%
—
16.57
EPS growth%
16.58
19.16
17.57
16.21
17.50
19.41
20.12
20.64
22.15
22.52
24.89
20.64
19.29
83
1.69
Bookvalue per sh£
1.22
1.33
1.46
1.44
1.68
1.86
1.95
2.35
2.70
2.96
1.40
11.93%
10.67%
—
1.26
FCF per share£
1.48
1.69
1.64
1.58
1.70
1.71
1.91
2.15
2.13
2.23
2.23
5.60%
4.11%
—
1.02
Dividend per sh£
1.62
1.51
1.39
1.56
1.53
1.40
1.41
1.47
1.62
1.71
1.41
2.37%
1.69%
—
14.95
Div yield (avg)%
24.24
23.89
23.83
24.71
26.69
29.01
31.64
31.80
29.94
32.79
15.39
31.64
27.85
92
13.59
Payout ratio%
26.98
29.05
30.54
29.33
31.87
31.72
30.73
32.40
32.61
35.05
24.04
32.40
31.23
91
41.47
Shares (diluted)M
38.88
41.47
45.53
43.78
48.99
44.06
41.07
36.14
36.58
34.67
43.11
(6.68%)
(1.87%)
94
26.91
Buyback yield%
4.91
3.15
5.95
6.43
3.85
3.19
3.40
5.80
6.74
7.61
25.36
5.80
5.36
21
1.253
D/E ratiox
2.120
2.097
2.495
2.612
3.104
3.514
3.747
4.306
4.943
4.993
1.255
4.306
3.309
65
98.86
Enterprise value£M
49.89
54.14
58.33
61.21
73.54
73.98
72.19
71.18
81.29
81.96
90.89
2.19%
7.08%
14
90.29
LT debt£M
45.68
54.36
58.45
64.22
75.61
81.08
79.91
82.34
96.12
100.7
39.72
5.90%
10.20%
40
Revenue
£141.1M
(0.09%)
1.00×
Cost of revenue
£96.66M
0.03%
1.01×
Operating expenses
£25.44M
(0.56%)
0.95×
Property and equipment
17.22%
Cash and investments
15.89%
Spread over hurdle
(2.26%)