77.82
Revenue£M
52.73
56.55
60.07
63.84
66.09
69.91
74.56
77.22
82.29
88.26
84.87
5.96%
5.87%
34
23.77
Revenue growth%
7.84
8.20
10.00
12.73
9.75
11.32
10.23
12.23
11.90
13.64
14.31
11.90
10.78
60
2.96
Gross margin%
21.41
19.94
21.95
23.97
22.39
19.59
20.69
23.38
23.12
26.10
21.20
23.12
22.17
58
10.90
Operating margin%
8.55
10.22
8.41
10.73
12.98
10.03
9.37
6.50
7.96
9.34
6.12
9.34
9.35
89
18.95
Net margin%
30.50
27.82
25.22
27.12
29.97
31.16
31.49
33.33
32.84
34.63
20.39
32.84
30.83
66
25.92
P/E ratio (avg)x
8.025
9.157
9.404
9.938
11.04
11.77
11.51
12.99
14.69
16.38
21.08
12.99
11.27
73
15.13
EV/EBITx
21.52
20.05
22.65
24.07
21.99
23.17
21.67
20.46
19.23
19.16
34.14
20.46
21.60
9
27.86
FCF yield (avg)%
0.40
0.40
1.22
0.68
1.67
2.66
3.42
4.62
5.57
5.99
3.66
4.62
2.16
26
14.58
FCF margin%
28.07
30.95
31.86
30.51
32.20
30.63
29.27
32.16
33.62
33.47
14.99
32.16
31.41
78
0.653
FCF / Net incomex
1.554
1.846
2.145
2.255
2.518
2.838
2.816
3.105
3.703
3.881
1.218
3.105
2.667
70
29.51
ROIC%
12.03
12.67
14.31
12.48
14.71
16.09
13.28
11.68
9.40
9.31
10.36
11.68
12.58
12
13.63
Return on equity%
9.63
9.83
12.00
14.74
16.47
16.24
13.59
15.93
14.37
16.04
24.66
15.93
14.56
22
11.17
Return on assets%
26.52
24.72
23.91
23.74
26.64
23.81
26.22
24.28
24.09
25.12
27.13
24.28
24.50
38
0.12
EPS£
0.22
0.23
0.24
0.24
0.27
0.27
0.29
0.30
0.29
0.31
0.13
3.03%
3.04%
—
17.67
EPS growth%
20.21
17.43
16.41
14.08
16.08
15.17
13.19
10.79
11.63
14.37
11.85
13.19
14.77
74
0.67
Bookvalue per sh£
0.57
0.58
0.62
0.62
0.59
0.59
0.59
0.52
0.46
0.49
0.52
(3.59%)
(1.41%)
—
0.77
FCF per share£
0.48
0.49
0.58
0.58
0.68
0.72
0.76
0.85
0.84
0.88
0.77
5.42%
6.59%
—
0.33
Dividend per sh£
0.58
0.61
0.60
0.57
0.62
0.58
0.57
0.52
0.52
0.46
0.76
(6.04%)
(1.41%)
—
26.68
Div yield (avg)%
8.44
11.36
10.38
13.33
10.73
10.12
11.63
14.31
13.78
13.75
10.96
13.75
11.49
36
23.72
Payout ratio%
22.93
21.91
21.50
21.68
22.40
19.79
20.79
18.68
16.98
14.18
9.05
18.68
21.15
53
103.8
Shares (diluted)M
104.7
109.1
105.8
101.5
116.9
130.9
143.8
142.7
155.2
145.4
108.4
4.46%
2.93%
41
5.04
Buyback yield%
25.67
24.45
23.15
23.11
23.33
24.35
25.39
22.62
20.48
21.61
7.86
22.62
23.24
86
0.993
D/E ratiox
0.502
0.556
0.583
0.632
0.711
0.753
0.801
0.843
0.983
1.194
0.748
0.843
0.732
70
62.55
Enterprise value£M
77.51
84.18
93.50
100.9
113.8
129.0
132.7
145.4
159.3
155.1
49.38
6.39%
8.63%
56
15.75
LT debt£M
49.60
50.03
48.86
53.91
50.83
57.04
56.58
50.75
49.22
54.73
68.14
1.49%
1.42%
13
Revenue
£88.26M
5.87%
1.00×
Cost of revenue
£61.78M
5.87%
1.00×
Operating expenses
£16.99M
5.93%
1.01×
Property and equipment
18.20%
Cash and investments
15.23%
Spread over hurdle
(2.81%)