58.30
Revenue£M
125.7
125.6
128.3
128.3
132.8
137.4
138.6
137.2
137.0
142.1
64.38
1.37%
1.19%
68
2.35
Revenue growth%
16.99
19.02
19.32
17.06
16.93
16.63
19.41
21.34
20.66
19.10
18.56
19.41
19.06
44
13.55
Gross margin%
24.30
21.62
24.61
24.59
22.07
23.08
21.56
22.10
21.25
19.37
7.36
21.56
22.08
67
2.91
Operating margin%
7.64
10.15
8.18
8.21
11.21
9.06
9.76
10.21
7.26
8.90
5.56
9.06
8.98
40
7.64
Net margin%
6.71
6.34
8.59
5.70
6.50
8.08
10.76
11.04
10.21
7.51
22.05
10.21
7.80
73
7.952
P/E ratio (avg)x
30.60
27.45
28.34
25.70
25.36
24.21
21.78
19.38
16.81
16.41
18.17
19.38
24.79
23
23.50
EV/EBITx
37.10
37.99
44.18
46.86
52.96
53.36
52.02
53.80
54.74
62.79
30.65
53.80
52.49
26
25.81
FCF yield (avg)%
5.07
3.01
0.82
0.40
1.65
3.87
0.98
2.56
0.99
0.49
9.93
0.99
1.32
12
11.75
FCF margin%
7.67
9.27
7.30
5.08
3.36
3.31
1.39
3.65
1.39
1.47
26.17
1.47
3.51
50
1.116
FCF / Net incomex
0.942
1.031
1.042
0.983
1.001
0.982
0.922
1.066
1.015
1.111
0.730
1.015
1.008
42
20.11
ROIC%
26.72
24.21
23.44
24.55
25.31
23.48
24.60
24.48
22.30
24.89
5.11
24.48
24.52
75
5.19
Return on equity%
25.64
25.30
22.90
23.17
25.29
25.67
25.90
23.99
21.59
21.10
25.57
23.99
24.64
37
23.91
Return on assets%
0.40
0.40
2.46
0.40
0.40
2.83
5.42
6.73
8.17
10.23
9.12
6.73
2.65
51
0.40
EPS£
0.61
0.60
0.65
0.67
0.68
0.69
0.75
0.77
0.90
0.87
0.44
4.97%
3.35%
—
16.19
EPS growth%
22.52
23.44
22.78
22.74
20.80
21.18
19.90
20.86
20.50
22.90
12.09
20.86
21.85
88
0.21
Bookvalue per sh£
0.16
0.16
0.16
0.15
0.15
0.14
0.15
0.15
0.14
0.13
0.40
(2.88%)
(0.94%)
—
0.46
FCF per share£
0.34
0.33
0.34
0.31
0.32
0.30
0.28
0.26
0.27
0.28
0.23
(2.38%)
(1.78%)
—
0.40
Dividend per sh£
0.47
0.52
0.53
0.62
0.62
0.62
0.67
0.74
0.73
0.83
0.51
5.89%
5.57%
—
9.40
Div yield (avg)%
1.80
0.40
0.40
0.40
0.59
0.40
0.40
2.19
2.47
3.84
14.94
2.19
0.49
65
24.69
Payout ratio%
7.87
5.73
5.06
4.77
2.86
4.82
6.90
7.15
8.01
6.19
6.25
6.90
5.96
93
117.8
Shares (diluted)M
156.6
152.7
149.9
136.9
132.4
129.4
126.1
135.2
146.9
162.1
123.5
4.13%
1.63%
78
5.29
Buyback yield%
9.58
8.51
10.56
8.22
6.76
4.96
2.23
0.40
0.40
1.38
19.45
1.38
5.86
37
1.086
D/E ratiox
1.952
2.173
2.392
2.349
2.367
2.077
2.146
2.266
2.295
2.469
1.647
2.266
2.280
82
63.11
Enterprise value£M
115.8
116.1
99.68
89.78
85.49
90.31
78.06
68.52
63.39
54.69
19.54
(8.55%)
(7.27%)
49
46.88
LT debt£M
53.00
53.71
57.90
61.30
65.88
73.59
70.22
79.07
85.83
98.80
67.72
8.44%
6.25%
74
Revenue
£142.1M
1.19%
1.00×
Cost of revenue
£99.48M
1.19%
1.00×
Operating expenses
£27.81M
1.23%
1.00×
Goodwill & intangibles
18.67%
Spread over hurdle
(3.35%)