3.850
Revenue£M
3.245
3.231
3.327
3.381
3.431
3.480
3.465
3.589
3.568
3.587
4.188
0.89%
1.27%
40
9.35
Revenue growth%
13.93
16.16
17.99
16.80
17.57
14.73
15.10
13.43
15.61
14.38
28.02
14.73
15.36
44
23.45
Gross margin%
26.60
27.97
28.05
27.35
27.38
27.08
28.11
30.06
32.00
33.19
17.42
30.06
28.01
54
15.67
Operating margin%
7.07
6.53
3.79
5.13
6.92
8.81
10.66
10.12
9.98
12.66
10.08
10.12
7.94
77
7.89
Net margin%
28.64
29.25
26.78
28.91
30.00
32.26
30.31
29.53
28.14
29.50
16.97
29.53
29.37
26
13.02
P/E ratio (avg)x
19.58
20.73
19.40
16.99
15.03
14.57
15.10
14.42
12.94
13.95
35.33
14.42
15.07
51
33.97
EV/EBITx
42.31
45.17
46.31
45.96
49.50
47.49
40.88
38.39
35.99
34.77
6.334
38.39
43.74
59
18.79
FCF yield (avg)%
33.30
33.89
34.84
32.06
34.11
32.41
29.89
28.15
27.36
26.54
29.90
28.15
32.24
20
10.41
FCF margin%
23.80
26.53
28.74
26.16
28.63
30.75
28.12
30.72
28.49
27.05
8.89
28.49
28.31
63
0.193
FCF / Net incomex
2.141
2.237
2.521
2.519
2.832
3.405
3.744
4.532
5.431
6.348
1.442
4.532
3.118
25
24.90
ROIC%
12.96
10.15
11.57
8.86
9.51
10.75
11.86
14.71
15.78
16.39
6.34
14.71
11.71
67
22.09
Return on equity%
20.20
20.86
21.46
21.53
23.17
24.50
24.27
23.92
24.35
24.91
25.54
24.35
23.55
26
17.20
Return on assets%
19.02
19.85
20.75
17.93
18.79
15.87
14.12
14.64
17.46
14.50
19.15
14.64
17.69
50
0.06
EPS£
0.14
0.14
0.15
0.15
0.14
0.16
0.15
0.16
0.16
0.16
0.07
1.96%
2.27%
—
22.87
EPS growth%
16.11
14.26
15.83
18.28
17.76
19.79
18.09
20.68
17.91
16.44
8.64
18.09
17.84
95
0.05
Bookvalue per sh£
0.12
0.14
0.15
0.19
0.19
0.21
0.21
0.24
0.27
0.30
0.04
9.31%
11.33%
—
0.09
FCF per share£
0.14
0.14
0.15
0.16
0.17
0.18
0.18
0.17
0.18
0.20
0.11
3.76%
5.51%
—
0.11
Dividend per sh£
0.16
0.18
0.20
0.21
0.23
0.27
0.27
0.31
0.36
0.40
0.04
11.53%
10.53%
—
9.38
Div yield (avg)%
14.80
17.79
15.84
12.89
12.77
15.40
16.47
18.13
20.56
22.11
27.10
18.13
16.15
25
28.81
Payout ratio%
9.14
11.30
11.66
12.93
12.00
14.28
16.63
14.34
11.35
10.87
11.19
14.28
11.83
45
23.85
Shares (diluted)M
20.32
18.64
16.45
15.52
15.16
14.55
15.39
15.87
15.37
14.74
23.88
(0.56%)
(4.32%)
67
2.92
Buyback yield%
27.07
27.98
25.98
24.42
26.07
27.38
29.14
26.94
29.26
27.81
10.21
27.81
27.22
34
0.868
D/E ratiox
1.301
1.246
1.351
1.327
1.197
1.149
1.254
1.333
1.310
1.437
0.285
1.310
1.305
22
2.884
Enterprise value£M
2.026
1.978
1.756
1.901
2.059
1.939
1.813
1.874
1.677
1.778
1.722
(2.90%)
(1.96%)
35
2.021
LT debt£M
0.493
0.459
0.502
0.445
0.391
0.385
0.351
0.377
0.340
0.306
3.189
(4.83%)
(4.21%)
91
Revenue
£3.587M
1.27%
1.00×
Cost of revenue
£2.118M
1.15%
0.99×
Operating expenses
£0.449M
1.36%
1.01×
Spread over hurdle
32.29%