33.67
Revenue£M
52.37
51.30
50.59
51.19
51.54
52.57
51.98
51.55
51.80
34.74
40.39
0.24%
(0.07%)
64
14.86
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.46
2.69
1.35
0.40
8.48
3.74
0.46
0.40
41
28.97
Gross margin%
6.40
9.17
11.18
12.45
13.13
10.77
8.53
7.07
9.41
13.82
17.33
9.41
9.29
59
24.90
Operating margin%
26.32
26.15
28.11
28.36
29.45
29.28
32.05
33.08
30.10
20.31
3.66
30.10
28.82
39
25.99
Net margin%
0.40
0.40
0.40
2.86
0.92
0.40
1.22
1.50
2.71
27.37
5.77
1.22
1.07
10
32.73
P/E ratio (avg)x
22.24
23.27
23.55
25.44
29.56
33.31
34.53
32.78
33.41
35.59
30.33
33.31
27.50
5
10.18
EV/EBITx
34.89
37.98
37.16
42.90
41.10
46.16
52.17
55.39
53.04
33.17
13.02
52.17
42.00
34
11.28
FCF yield (avg)%
13.29
10.84
10.00
9.53
9.15
10.18
9.95
11.21
8.62
3.30
24.79
9.95
10.09
78
10.97
FCF margin%
16.69
18.92
17.15
14.28
15.12
17.22
19.29
21.75
23.40
8.99
23.92
19.29
17.18
67
1.772
FCF / Net incomex
0.693
0.629
0.615
0.550
0.513
0.454
0.445
0.474
0.443
0.552
1.620
0.454
0.532
44
10.41
ROIC%
25.04
26.42
29.05
30.74
33.64
32.38
29.68
29.37
28.37
18.49
27.62
29.68
29.21
78
7.24
Return on equity%
25.18
24.07
21.67
20.06
18.85
19.16
16.22
15.67
17.75
25.43
25.39
17.75
19.61
8
6.86
Return on assets%
22.35
20.18
19.06
20.31
22.47
24.58
21.67
22.47
21.07
5.32
24.48
22.47
22.01
55
0.16
EPS£
0.31
0.33
0.40
0.47
0.49
0.54
0.58
0.67
0.65
0.17
0.17
6.53%
8.90%
—
12.39
EPS growth%
7.46
5.22
4.72
3.71
5.56
4.18
5.51
3.31
3.37
5.15
25.16
4.18
4.97
82
0.28
Bookvalue per sh£
0.23
0.26
0.26
0.30
0.29
0.34
0.38
0.38
0.38
0.16
0.07
5.29%
7.07%
—
0.16
FCF per share£
0.31
0.32
0.28
0.30
0.29
0.29
0.31
0.30
0.31
0.05
0.17
0.34%
(0.37%)
—
0.28
Dividend per sh£
0.24
0.27
0.26
0.28
0.30
0.32
0.36
0.35
0.38
0.16
0.24
6.40%
4.00%
—
16.87
Div yield (avg)%
25.88
23.88
25.86
23.83
20.89
18.71
16.39
17.44
20.15
19.74
11.64
18.71
22.36
75
3.20
Payout ratio%
20.00
22.11
22.24
23.44
23.05
24.41
27.34
27.51
28.56
29.73
22.43
27.34
23.25
26
59.31
Shares (diluted)M
58.57
57.56
61.56
66.64
68.14
66.56
64.39
71.92
75.56
57.76
60.26
2.54%
1.96%
63
19.66
Buyback yield%
29.30
27.15
25.39
23.80
24.81
22.59
24.49
24.41
25.48
3.56
11.04
24.49
25.10
26
1.057
D/E ratiox
1.279
1.201
1.300
1.270
1.225
1.113
1.232
1.138
1.116
0.707
0.705
1.138
1.213
25
39.85
Enterprise value£M
33.02
35.60
39.80
38.09
36.59
40.40
38.02
37.17
39.06
11.63
48.71
0.51%
2.89%
95
41.25
LT debt£M
26.04
30.26
32.94
38.06
39.27
44.02
47.15
56.01
60.01
15.05
26.42
9.53%
10.45%
55
Revenue
£51.80M
(0.07%)
1.00×
Cost of revenue
£33.21M
0.03%
1.01×
Operating expenses
£8.521M
(0.37%)
0.97×