4.839
Revenue£M
36.00
36.87
37.94
37.98
38.02
39.08
40.54
40.59
41.88
42.42
5.218
2.22%
1.90%
76
6.94
Revenue growth%
16.55
17.80
16.22
16.78
16.32
14.85
15.16
17.86
16.56
15.10
15.13
15.16
16.44
78
17.83
Gross margin%
33.16
36.04
35.72
38.21
40.44
40.63
40.50
38.53
39.28
40.06
13.18
40.06
38.90
43
15.58
Operating margin%
17.54
17.91
18.41
16.75
13.94
13.82
11.75
10.53
12.53
14.56
26.26
12.53
14.25
64
10.17
Net margin%
20.24
18.45
21.21
20.59
23.42
25.81
26.81
24.60
22.09
23.12
12.86
24.60
22.61
64
32.49
P/E ratio (avg)x
23.82
21.87
20.89
19.96
20.62
18.51
20.17
19.15
16.87
16.61
35.09
18.51
20.07
89
13.46
EV/EBITx
30.82
27.88
28.90
26.97
29.42
31.36
28.55
29.84
31.08
27.37
18.39
29.84
29.16
72
22.01
FCF yield (avg)%
18.41
19.23
21.22
19.52
21.62
18.65
16.08
13.14
14.59
15.51
19.76
15.51
18.53
29
6.39
FCF margin%
30.51
27.57
26.86
29.08
31.65
33.58
34.66
37.55
36.57
39.26
22.62
36.57
32.62
51
1.142
FCF / Net incomex
0.312
0.346
0.324
0.358
0.316
0.327
0.346
0.346
0.345
0.347
0.596
0.346
0.345
13
3.02
ROIC%
26.80
24.12
21.74
21.83
19.30
18.56
19.88
18.48
20.58
18.35
15.51
18.56
20.23
25
9.98
Return on equity%
11.14
12.95
13.84
10.95
13.77
12.61
11.70
13.61
14.06
14.15
23.22
13.61
13.28
21
24.21
Return on assets%
23.24
22.37
22.30
20.70
20.37
22.80
24.32
26.72
27.03
25.67
29.48
25.67
23.02
50
0.13
EPS£
0.32
0.32
0.33
0.37
0.39
0.40
0.41
0.50
0.57
0.63
0.14
9.63%
8.94%
—
28.86
EPS growth%
8.98
11.48
9.25
6.97
4.64
3.51
1.33
1.54
3.97
3.44
17.31
3.44
4.30
77
0.06
Bookvalue per sh£
0.27
0.31
0.30
0.34
0.38
0.40
0.39
0.46
0.50
0.60
0.20
9.61%
9.88%
—
0.08
FCF per share£
0.25
0.24
0.28
0.26
0.30
0.30
0.33
0.34
0.34
0.39
0.12
5.41%
5.62%
—
0.16
Dividend per sh£
0.11
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.09
0.39%
(4.32%)
—
15.61
Div yield (avg)%
33.05
34.45
33.19
32.12
30.05
32.08
33.48
33.23
34.28
34.72
12.51
33.48
33.21
83
2.70
Payout ratio%
15.17
17.12
17.24
18.19
16.71
15.93
18.10
19.75
21.77
23.05
2.25
19.75
17.67
91
165.1
Shares (diluted)M
140.0
131.2
138.2
139.6
123.0
133.2
142.7
155.7
172.7
179.6
168.1
7.86%
1.27%
24
22.84
Buyback yield%
20.38
22.04
19.68
22.59
19.71
22.34
20.51
19.78
21.14
20.84
9.08
20.84
20.68
11
0.442
D/E ratiox
0.678
0.666
0.674
0.717
0.668
0.639
0.667
0.740
0.751
0.713
0.521
0.713
0.676
21
13.54
Enterprise value£M
8.946
10.53
10.54
12.16
13.71
16.23
19.09
22.18
23.58
25.53
22.40
13.25%
10.97%
6
6.150
LT debt£M
4.222
4.357
4.715
4.406
4.475
4.749
5.224
5.127
4.615
4.818
13.01
1.49%
(0.07%)
91
Revenue
£42.42M
1.90%
1.00×
Cost of revenue
£24.84M
2.01%
1.01×
Operating expenses
£10.56M
2.05%
1.01×
Spread over hurdle
(1.92%)