45.72
Revenue£M
62.23
65.02
65.92
66.11
67.37
67.25
70.38
72.54
75.51
76.73
50.28
2.64%
2.44%
73
5.64
Revenue growth%
6.63
5.78
4.56
6.30
7.32
5.94
3.04
1.10
0.40
0.40
18.32
1.10
5.17
57
12.00
Gross margin%
15.86
18.37
17.07
19.35
21.12
23.80
21.02
23.54
23.35
23.41
29.44
23.41
21.07
35
10.51
Operating margin%
11.00
13.13
13.62
12.64
13.68
11.06
9.45
8.88
8.01
9.25
21.13
9.25
11.03
14
5.88
Net margin%
1.99
1.78
0.40
0.69
1.49
0.40
2.08
2.96
0.40
0.64
14.35
0.64
1.09
17
13.04
P/E ratio (avg)x
7.434
7.105
6.207
5.876
6.195
6.653
6.449
6.772
7.153
7.310
12.06
6.772
6.712
11
19.57
EV/EBITx
16.47
18.17
17.06
17.96
18.36
17.71
17.19
17.01
17.74
17.67
26.41
17.67
17.69
19
8.27
FCF yield (avg)%
10.11
12.91
10.40
9.18
10.53
7.90
8.43
5.73
4.59
4.90
24.87
5.73
8.81
68
29.50
FCF margin%
11.16
13.61
13.86
16.34
19.20
18.57
20.46
22.53
24.70
23.22
11.15
22.53
18.89
95
1.446
FCF / Net incomex
1.028
0.883
0.938
0.882
0.763
0.790
0.691
0.594
0.580
0.576
0.861
0.594
0.776
70
23.48
ROIC%
10.07
8.14
7.14
8.62
6.11
6.55
7.72
10.30
10.26
11.87
17.78
10.26
8.38
57
26.08
Return on equity%
26.37
27.75
28.41
28.90
26.29
29.07
31.92
33.19
30.42
30.10
29.43
30.42
28.99
16
6.71
Return on assets%
1.11
2.16
0.40
0.52
2.86
5.74
8.42
7.01
4.07
1.93
21.86
5.74
2.51
25
1.28
EPS£
1.59
1.78
2.12
2.14
2.48
2.90
2.86
3.41
4.00
4.31
1.38
11.73%
10.53%
—
29.25
EPS growth%
21.41
22.52
22.61
20.24
19.08
17.78
17.54
17.93
18.22
18.31
17.32
17.93
18.69
57
1.93
Bookvalue per sh£
1.74
1.65
1.74
1.69
1.82
1.71
1.68
1.84
1.91
1.71
1.17
(1.19%)
(1.02%)
—
0.88
FCF per share£
2.69
2.70
2.96
3.09
3.59
4.18
4.32
5.12
5.85
6.98
1.43
14.20%
10.82%
—
0.58
Dividend per sh£
1.54
1.49
1.57
1.51
1.58
1.46
1.64
1.77
2.01
1.93
0.36
4.09%
2.34%
—
10.86
Div yield (avg)%
32.30
34.01
34.99
37.35
37.89
35.35
34.10
35.83
34.44
36.87
26.16
35.35
35.17
91
9.88
Payout ratio%
0.40
0.40
0.40
1.00
3.35
1.03
3.91
5.02
4.88
2.19
15.03
3.91
1.61
53
47.63
Shares (diluted)M
54.41
59.08
64.10
59.85
63.92
62.84
68.88
73.55
64.79
67.71
47.23
1.16%
3.05%
42
24.58
Buyback yield%
21.30
20.23
20.79
18.52
20.28
22.81
22.20
24.23
26.86
24.86
13.77
24.23
21.75
66
0.123
D/E ratiox
0.171
0.192
0.228
0.233
0.252
0.277
0.317
0.362
0.367
0.397
0.725
0.362
0.265
72
67.21
Enterprise value£M
35.54
38.93
35.69
37.45
37.10
35.69
31.51
30.43
27.17
29.29
32.39
(4.61%)
(1.13%)
90
19.17
LT debt£M
76.86
84.12
89.41
98.09
113.6
116.6
138.1
136.4
145.5
164.6
10.68
7.71%
8.72%
94
Revenue
£76.73M
2.44%
1.00×
Cost of revenue
£48.91M
2.34%
0.99×
Operating expenses
£8.490M
2.41%
1.00×
Goodwill & intangibles
17.85%