24.95
Revenue£M
74.32
81.11
87.25
94.03
101.1
109.0
118.3
128.6
139.1
152.3
26.23
8.53%
8.13%
23
8.88
Revenue growth%
31.95
29.76
32.38
34.98
37.67
36.97
39.07
41.35
40.51
38.41
29.75
39.07
37.32
89
15.86
Gross margin%
27.79
25.60
22.76
22.08
24.40
25.08
28.03
29.73
28.62
25.65
9.59
28.03
25.63
70
28.35
Operating margin%
28.03
30.04
32.69
34.53
34.24
34.97
34.51
31.86
31.80
28.82
21.88
31.86
32.28
71
13.26
Net margin%
20.83
23.34
23.19
20.77
20.04
20.55
19.38
20.99
18.03
15.92
6.67
19.38
20.66
84
31.22
P/E ratio (avg)x
27.50
24.36
21.82
19.63
17.13
15.23
14.13
14.53
12.87
11.92
17.22
14.13
16.18
11
14.44
EV/EBITx
27.24
29.83
30.23
32.74
35.37
42.38
42.49
46.10
45.34
51.20
27.58
45.34
38.87
19
14.80
FCF yield (avg)%
3.74
6.24
4.33
2.98
1.73
0.40
2.91
0.40
2.46
0.40
14.69
0.40
2.68
44
10.93
FCF margin%
6.29
4.43
1.46
1.03
2.59
3.20
4.70
2.37
4.74
5.37
4.05
4.70
3.81
10
0.607
FCF / Net incomex
1.304
1.403
1.639
1.868
2.164
2.313
2.410
2.708
3.063
3.620
0.787
2.708
2.239
6
24.63
ROIC%
27.98
27.68
29.81
28.20
30.40
29.28
26.54
29.51
32.12
32.78
13.91
29.51
29.39
31
2.37
Return on equity%
32.52
34.77
32.23
33.22
35.28
38.06
36.58
38.49
40.02
38.30
24.40
38.30
35.93
50
29.67
Return on assets%
3.22
5.81
6.65
5.45
2.77
4.48
3.24
2.52
0.74
0.65
7.60
2.52
3.23
44
0.19
EPS£
0.23
0.27
0.27
0.30
0.33
0.34
0.37
0.42
0.44
0.50
0.19
8.52%
9.85%
—
18.91
EPS growth%
24.12
26.24
26.81
26.01
25.08
22.54
23.19
22.78
24.71
24.90
29.20
23.19
24.81
35
0.67
Bookvalue per sh£
0.24
0.25
0.23
0.26
0.24
0.23
0.25
0.26
0.25
0.26
0.60
1.09%
1.27%
—
0.46
FCF per share£
0.45
0.40
0.35
0.32
0.29
0.31
0.30
0.29
0.26
0.24
0.22
(3.59%)
(7.05%)
—
0.21
Dividend per sh£
0.31
0.31
0.33
0.29
0.28
0.26
0.24
0.26
0.26
0.28
0.66
0.13%
(0.85%)
—
2.78
Div yield (avg)%
22.69
22.48
23.00
25.85
26.68
28.30
31.08
32.53
30.58
28.14
15.85
30.58
27.41
48
24.27
Payout ratio%
20.49
21.33
23.28
20.65
19.00
19.51
21.91
19.01
17.38
16.86
10.86
19.01
20.00
36
61.91
Shares (diluted)M
89.49
92.92
106.4
120.4
137.5
163.1
188.1
212.1
242.6
248.5
64.36
12.57%
11.28%
42
4.87
Buyback yield%
11.05
13.43
10.79
13.24
11.67
11.57
10.66
9.99
10.89
8.13
17.16
10.66
10.97
86
0.901
D/E ratiox
2.166
2.163
2.419
2.859
2.943
3.356
3.258
3.407
3.977
4.162
0.888
3.407
3.101
9
108.6
Enterprise value£M
43.40
38.12
33.79
37.17
41.22
41.78
45.36
44.99
45.01
48.52
115.5
3.32%
1.58%
70
111.9
LT debt£M
89.52
83.40
78.14
76.80
75.91
82.70
92.03
93.28
84.51
95.30
50.60
4.65%
(0.46%)
6
Revenue
£152.3M
8.13%
1.00×
Cost of revenue
£95.71M
7.97%
0.99×
Operating expenses
£27.85M
8.47%
1.03×
Spread over hurdle
(4.02%)