39.08
Revenue£M
28.43
29.43
29.36
29.78
30.67
31.71
31.80
32.74
33.77
34.74
42.94
2.52%
2.18%
15
28.51
Revenue growth%
30.52
30.18
30.37
28.54
28.58
31.22
31.13
31.54
33.58
36.39
8.34
31.54
30.82
6
29.67
Gross margin%
3.96
3.09
4.85
7.34
5.44
4.25
4.75
7.13
5.48
5.13
21.54
5.13
4.99
65
21.82
Operating margin%
29.69
29.48
27.62
29.64
28.17
26.08
27.98
26.22
29.13
30.52
5.43
27.98
28.65
50
2.18
Net margin%
26.02
28.37
27.33
27.35
27.13
26.65
27.35
29.11
27.34
26.04
10.25
27.34
27.33
27
37.09
P/E ratio (avg)x
9.409
9.757
8.623
8.554
8.274
7.034
6.942
6.928
6.616
7.045
32.83
6.942
7.659
85
8.937
EV/EBITx
11.74
12.48
13.84
13.74
15.07
17.69
19.00
18.66
17.75
18.45
18.08
18.45
16.38
42
12.06
FCF yield (avg)%
17.71
19.49
19.97
22.09
23.53
22.16
23.91
22.33
20.38
22.78
12.43
22.33
22.12
63
26.08
FCF margin%
20.94
20.98
18.61
18.42
21.41
18.64
19.66
20.42
20.16
19.81
3.00
19.81
19.98
43
1.498
FCF / Net incomex
0.834
0.890
0.900
1.034
1.080
1.136
1.066
1.066
1.122
1.144
1.382
1.122
1.066
76
23.65
ROIC%
21.69
21.78
22.51
23.25
20.77
20.67
20.65
18.56
20.21
21.27
12.62
20.65
21.02
14
25.78
Return on equity%
16.94
15.67
16.59
19.27
19.63
16.94
14.80
16.72
16.77
15.28
24.37
16.72
16.74
15
9.47
Return on assets%
2.55
3.86
1.16
1.55
0.40
0.42
0.40
0.40
0.40
0.40
10.34
0.40
0.41
21
1.33
EPS£
3.17
3.39
3.38
3.40
3.54
3.76
4.08
4.63
5.44
5.80
1.39
10.40%
7.53%
—
17.64
EPS growth%
29.25
29.98
32.51
31.05
30.60
32.56
33.26
32.40
33.37
30.91
19.34
32.56
31.72
61
1.20
Bookvalue per sh£
0.63
0.63
0.60
0.67
0.79
0.74
0.73
0.78
0.89
0.91
1.20
2.93%
4.38%
—
1.88
FCF per share£
2.14
2.36
2.46
2.34
2.34
2.52
2.75
3.20
3.50
3.83
1.20
10.34%
7.05%
—
1.01
Dividend per sh£
0.96
0.96
0.94
1.02
1.04
1.01
1.02
1.10
1.19
1.27
0.84
4.10%
1.80%
—
29.97
Div yield (avg)%
26.00
25.61
22.89
20.82
20.05
21.62
20.18
22.44
22.02
22.29
15.87
22.02
22.16
10
3.31
Payout ratio%
20.66
20.89
22.55
23.22
20.81
22.16
25.09
23.12
25.59
26.16
12.30
25.09
22.84
67
11.85
Shares (diluted)M
17.09
16.53
18.20
19.92
19.00
22.30
26.11
26.77
25.70
25.18
11.90
5.80%
3.79%
72
19.00
Buyback yield%
31.22
30.19
32.51
30.93
27.94
28.11
28.25
29.61
26.87
27.69
5.36
28.11
28.93
93
1.212
D/E ratiox
0.664
0.775
0.762
0.757
0.860
0.988
1.019
1.083
1.076
1.241
1.401
1.076
0.924
83
32.62
Enterprise value£M
3.761
3.879
3.550
3.879
4.092
3.804
3.620
3.525
3.583
3.262
18.16
(4.43%)
(0.62%)
65
41.32
LT debt£M
10.85
12.57
12.81
13.57
15.22
16.35
18.44
17.40
19.46
21.46
28.68
7.11%
7.42%
22
Revenue
£34.74M
2.18%
1.00×
Cost of revenue
£22.40M
2.02%
0.98×
Operating expenses
£5.890M
1.94%
0.98×
Property and equipment
17.42%
Spread over hurdle
(2.53%)