5.014
Revenue£M
7.678
8.221
8.986
9.874
10.90
11.69
12.58
13.80
14.97
16.21
5.201
8.26%
8.78%
44
21.22
Revenue growth%
12.09
14.30
17.06
18.55
16.54
17.88
17.30
15.16
13.43
11.25
15.47
15.16
15.85
32
13.60
Gross margin%
19.19
20.92
22.38
24.50
26.22
26.10
25.71
25.33
27.45
24.90
27.50
25.71
25.11
91
9.53
Operating margin%
10.29
11.47
13.53
13.39
10.71
11.07
11.29
8.97
7.00
8.23
19.10
8.97
10.89
81
14.19
Net margin%
13.84
11.37
12.02
12.15
13.18
13.33
11.98
12.60
9.70
12.08
11.24
12.08
12.12
36
8.848
P/E ratio (avg)x
17.51
18.74
17.80
19.20
22.75
24.30
27.79
30.08
29.58
29.20
16.33
29.20
23.52
51
37.25
EV/EBITx
24.20
26.21
27.57
26.08
25.81
26.00
26.86
24.91
28.16
30.83
21.49
26.86
26.15
47
27.60
FCF yield (avg)%
16.11
14.06
12.91
10.69
11.81
12.88
12.14
14.89
14.54
14.84
16.23
14.54
13.48
74
19.27
FCF margin%
11.18
8.51
5.73
8.47
9.37
12.02
11.80
11.37
9.06
7.36
7.37
11.37
9.22
6
1.654
FCF / Net incomex
1.299
1.350
1.313
1.245
1.251
1.271
1.425
1.476
1.604
1.684
0.177
1.476
1.331
34
17.93
ROIC%
19.33
19.80
19.27
19.70
19.11
20.71
22.76
21.25
21.94
19.99
10.89
21.25
19.89
74
26.77
Return on equity%
10.02
11.65
14.09
12.92
13.99
14.53
16.26
13.50
16.45
15.31
9.90
15.31
14.04
43
6.72
Return on assets%
17.73
19.31
16.39
18.52
15.56
15.64
13.58
16.42
13.50
13.14
16.71
13.58
16.02
38
0.12
EPS£
0.29
0.31
0.29
0.32
0.32
0.36
0.39
0.38
0.39
0.38
0.13
3.16%
3.54%
—
6.22
EPS growth%
11.27
12.61
14.24
15.89
14.43
13.15
11.56
13.58
13.77
14.91
19.81
13.58
13.67
24
0.33
Bookvalue per sh£
0.28
0.29
0.29
0.32
0.32
0.33
0.35
0.35
0.38
0.36
0.46
2.27%
4.00%
—
0.42
FCF per share£
0.73
0.81
0.78
0.85
0.93
1.01
1.14
1.18
1.25
1.28
0.18
6.53%
7.07%
—
0.39
Dividend per sh£
0.47
0.48
0.46
0.52
0.57
0.53
0.50
0.52
0.61
0.58
0.12
0.34%
3.02%
—
11.70
Div yield (avg)%
28.41
26.11
27.41
28.06
30.34
29.50
31.97
33.77
35.51
34.55
21.86
33.77
29.92
36
7.90
Payout ratio%
22.76
23.68
26.13
28.74
29.94
28.38
31.20
30.96
28.26
30.77
23.73
30.77
28.56
42
17.90
Shares (diluted)M
26.75
26.91
25.70
26.08
28.19
28.41
31.05
34.37
35.49
39.34
17.94
6.89%
4.58%
91
11.65
Buyback yield%
21.20
19.15
21.95
24.19
22.22
24.83
26.88
28.13
30.07
31.78
14.87
28.13
24.51
74
1.222
D/E ratiox
1.078
1.198
1.163
1.283
1.279
1.392
1.352
1.459
1.484
1.574
1.162
1.459
1.317
84
8.897
Enterprise value£M
7.073
7.414
7.002
7.129
6.245
6.280
5.602
5.590
5.021
5.226
10.69
(3.50%)
(2.25%)
23
4.782
LT debt£M
16.52
18.00
19.47
18.91
19.34
18.54
22.06
21.45
25.21
29.60
3.469
8.88%
7.56%
18
Revenue
£16.21M
8.78%
1.00×
Cost of revenue
£11.05M
8.88%
1.01×
Operating expenses
£2.352M
7.91%
0.92×
Cash and investments
16.11%
Spread over hurdle
(2.86%)