45.22
Revenue£M
265.6
269.5
276.5
280.7
294.6
300.3
308.2
321.5
330.4
47.84
54.71
3.31%
2.83%
36
16.63
Revenue growth%
26.58
23.85
20.97
21.48
22.42
21.38
21.84
24.39
25.69
29.40
3.77
22.42
23.13
72
13.69
Gross margin%
27.16
26.96
28.26
29.18
28.00
30.81
30.32
32.96
30.13
18.64
21.20
30.32
28.72
34
28.41
Operating margin%
4.72
4.25
2.47
4.06
4.68
4.78
4.90
7.47
5.42
6.75
9.03
4.90
4.70
28
15.20
Net margin%
10.86
7.97
6.29
9.05
6.19
6.60
4.30
4.71
3.53
5.12
13.22
4.71
6.44
18
25.38
P/E ratio (avg)x
20.95
22.98
23.95
21.94
20.46
20.69
20.49
21.02
21.04
14.76
8.454
20.69
20.99
62
7.342
EV/EBITx
38.65
40.07
39.45
47.37
54.31
58.40
70.73
73.49
76.35
28.53
32.60
70.73
50.84
28
3.70
FCF yield (avg)%
12.54
11.36
12.40
13.85
13.34
13.93
14.82
14.54
14.66
11.86
28.75
14.54
13.89
49
14.01
FCF margin%
30.73
33.37
30.94
31.49
29.25
28.23
30.02
31.38
33.25
12.94
26.16
30.02
30.99
49
0.268
FCF / Net incomex
0.931
0.967
0.954
1.011
1.073
1.085
1.156
1.058
1.054
1.197
0.277
1.073
1.032
56
12.86
ROIC%
19.24
18.54
19.53
17.36
15.46
17.16
19.18
17.54
19.88
4.97
3.93
17.54
18.80
19
26.31
Return on equity%
12.83
12.50
9.50
11.00
13.55
16.49
14.01
16.20
15.36
4.02
20.83
15.36
13.48
49
7.32
Return on assets%
10.41
8.89
8.29
6.02
7.29
5.08
4.80
1.87
1.18
21.19
23.44
4.80
6.66
91
0.54
EPS£
0.18
0.17
0.17
0.16
0.16
0.18
0.19
0.17
0.16
0.56
0.61
(0.28%)
(1.69%)
—
23.82
EPS growth%
26.46
27.55
25.89
24.09
22.04
24.70
22.89
20.53
21.41
28.38
29.38
22.04
24.39
93
0.66
Bookvalue per sh£
0.34
0.34
0.34
0.31
0.32
0.35
0.34
0.34
0.37
0.10
0.40
3.46%
0.89%
—
0.53
FCF per share£
0.17
0.18
0.20
0.19
0.22
0.24
0.27
0.30
0.32
0.26
0.23
10.58%
6.92%
—
0.58
Dividend per sh£
0.55
0.50
0.44
0.38
0.35
0.33
0.34
0.35
0.33
0.30
0.18
(3.03%)
(5.74%)
—
4.05
Div yield (avg)%
19.71
19.18
17.66
20.58
21.35
21.50
19.40
18.31
16.28
14.36
8.32
19.40
19.56
70
25.60
Payout ratio%
29.42
28.90
31.04
30.90
27.92
26.86
27.70
29.15
29.04
18.34
14.11
27.92
29.09
59
213.5
Shares (diluted)M
366.1
356.1
403.2
430.3
482.2
556.1
666.2
702.4
784.8
218.2
217.0
12.77%
11.58%
48
22.60
Buyback yield%
32.65
35.01
34.84
34.17
35.18
32.58
32.82
31.56
28.77
2.47
3.08
32.58
32.73
90
0.881
D/E ratiox
2.729
2.662
2.705
3.098
3.545
4.044
4.323
4.533
4.716
0.828
0.201
4.323
3.321
58
102.7
Enterprise value£M
36.05
34.70
34.44
32.74
35.18
32.65
35.37
34.04
35.52
69.36
77.41
1.65%
1.14%
73
114.9
LT debt£M
206.9
206.2
189.3
218.4
226.9
214.2
229.5
219.3
224.8
74.66
126.2
0.58%
0.48%
30
Revenue
£330.4M
2.83%
1.00×
Cost of revenue
£204.2M
2.83%
1.00×
Operating expenses
£78.30M
2.64%
0.98×
Goodwill & intangibles
15.20%
Spread over hurdle
75.09%