113.0
Revenue£M
77.43
82.30
88.89
95.74
101.5
110.4
119.4
129.9
141.9
115.3
121.6
8.18%
7.63%
63
19.88
Revenue growth%
16.93
17.82
18.29
15.32
14.30
14.61
12.48
14.92
17.33
4.71
28.34
14.61
15.12
82
14.49
Gross margin%
2.63
4.29
1.39
3.18
0.40
0.77
3.47
5.58
5.98
29.86
23.54
3.47
2.94
9
29.08
Operating margin%
22.55
20.22
18.87
16.11
17.19
19.61
19.97
17.05
17.98
14.04
2.18
17.98
19.24
25
14.12
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.20
0.58
4.51
13.93
0.40
0.40
48
6.234
P/E ratio (avg)x
9.298
9.653
10.67
12.83
13.12
15.47
16.10
18.39
19.02
26.80
8.653
16.10
12.97
15
16.49
EV/EBITx
18.75
18.21
16.36
14.69
13.81
14.23
15.32
15.73
17.03
36.70
18.60
15.32
16.05
91
21.60
FCF yield (avg)%
25.08
24.62
25.85
22.88
24.15
24.27
26.26
25.39
28.15
26.78
12.39
25.39
25.24
33
21.27
FCF margin%
22.96
25.29
26.00
24.54
26.78
29.10
27.17
26.63
26.32
3.05
28.64
26.78
26.16
35
1.360
FCF / Net incomex
1.414
1.277
1.158
1.071
1.155
1.029
0.942
0.881
0.776
0.201
0.988
0.942
1.113
34
23.67
ROIC%
14.89
15.20
14.00
12.40
14.46
12.86
11.10
12.31
14.11
16.96
14.43
12.86
14.06
30
10.51
Return on equity%
9.63
12.04
12.68
14.04
12.96
15.45
14.69
12.11
9.28
11.47
27.94
12.96
12.40
34
14.72
Return on assets%
24.08
24.55
27.27
28.17
26.86
27.59
25.14
26.52
29.37
29.09
18.90
26.86
26.69
64
0.60
EPS£
0.86
0.93
0.89
1.00
0.96
0.94
0.99
0.97
1.03
0.62
0.74
0.63%
2.32%
—
24.74
EPS growth%
12.78
12.45
14.06
14.62
15.22
16.64
16.00
15.31
15.89
20.41
3.03
15.89
15.27
90
0.83
Bookvalue per sh£
0.62
0.56
0.62
0.58
0.59
0.55
0.58
0.60
0.56
0.53
0.13
(0.44%)
(1.40%)
—
0.51
FCF per share£
0.19
0.21
0.20
0.21
0.20
0.22
0.22
0.23
0.22
0.39
0.53
0.89%
1.05%
—
0.38
Dividend per sh£
0.16
0.18
0.19
0.21
0.24
0.27
0.26
0.26
0.27
0.79
0.57
4.93%
7.28%
—
16.92
Div yield (avg)%
26.71
28.89
28.72
31.49
30.61
27.72
26.33
26.34
29.11
18.24
19.70
27.72
28.22
11
23.98
Payout ratio%
20.55
22.08
24.45
23.08
23.70
23.23
23.67
26.58
27.73
23.60
4.45
23.70
23.45
16
146.2
Shares (diluted)M
211.1
236.3
275.1
296.8
342.9
389.7
419.3
452.4
526.1
149.9
146.6
12.13%
11.90%
62
5.13
Buyback yield%
2.70
2.28
4.16
5.54
6.17
7.28
6.68
4.68
6.35
6.64
25.62
6.35
5.11
55
0.782
D/E ratiox
0.884
0.895
0.903
0.938
0.937
1.052
1.058
0.987
1.122
0.739
1.748
1.052
0.937
29
158.7
Enterprise value£M
55.94
48.71
50.56
45.46
41.48
37.44
33.87
29.87
28.29
130.1
111.9
(9.05%)
(5.58%)
17
140.4
LT debt£M
16.66
19.22
22.11
25.78
27.05
31.06
33.90
38.39
46.35
18.61
97.19
12.44%
12.95%
80
Revenue
£141.9M
7.63%
1.00×
Cost of revenue
£62.99M
7.65%
1.00×
Operating expenses
£31.02M
7.49%
0.99×
Goodwill & intangibles
19.23%