11.76
Revenue£M
155.7
156.7
157.8
158.6
161.3
161.6
161.6
167.9
167.0
168.3
12.27
0.85%
1.13%
52
26.61
Revenue growth%
12.88
12.66
13.95
11.20
14.04
15.95
16.91
17.95
19.18
20.11
14.86
17.95
15.00
49
3.58
Gross margin%
12.88
13.16
10.37
12.47
11.93
11.31
12.99
10.21
10.01
7.96
3.75
10.21
11.62
84
23.68
Operating margin%
9.44
9.98
8.38
6.77
9.47
6.76
4.80
6.30
7.33
9.29
23.20
6.76
7.86
24
13.24
Net margin%
18.60
16.22
13.36
12.51
14.65
13.74
10.95
9.70
8.99
6.53
18.00
9.70
12.93
78
8.178
P/E ratio (avg)x
17.61
19.41
19.83
18.71
16.74
16.06
16.62
17.42
17.92
17.07
11.63
17.07
17.51
31
35.25
EV/EBITx
29.48
34.23
39.16
41.22
41.02
46.69
52.90
59.94
59.35
64.78
19.17
59.35
43.96
72
15.08
FCF yield (avg)%
20.86
23.31
22.36
19.53
20.66
19.28
18.36
17.66
14.79
16.38
20.03
17.66
19.40
15
22.34
FCF margin%
13.58
12.42
10.89
10.87
9.43
6.44
3.62
5.51
8.03
7.90
8.97
6.44
8.73
11
0.885
FCF / Net incomex
0.852
0.908
1.008
1.043
1.098
1.224
1.269
1.253
1.230
1.145
1.428
1.230
1.121
17
20.53
ROIC%
4.21
4.93
7.31
6.29
5.95
6.57
4.77
4.24
2.27
4.50
27.89
4.50
4.85
53
9.71
Return on equity%
4.03
1.11
0.40
0.40
0.40
0.40
1.23
0.40
1.48
0.40
19.25
0.40
0.40
69
19.25
Return on assets%
3.93
2.83
3.19
4.38
4.91
1.92
4.61
4.68
2.75
2.79
26.14
2.79
3.56
56
0.68
EPS£
3.08
3.06
3.14
3.40
3.64
3.56
3.85
4.18
4.13
4.48
0.70
4.25%
3.24%
—
2.90
EPS growth%
14.55
17.26
15.10
14.43
17.19
17.52
19.00
19.08
21.77
19.76
13.38
19.08
17.39
71
1.37
Bookvalue per sh£
4.37
4.76
5.12
5.14
6.12
7.34
7.52
7.38
7.82
7.52
1.11
4.21%
6.97%
—
2.61
FCF per share£
3.80
4.09
4.20
5.01
5.45
5.95
6.51
7.57
8.06
8.04
1.24
8.11%
8.38%
—
2.40
Dividend per sh£
2.31
2.35
2.47
2.91
3.49
3.82
4.52
5.26
5.59
5.66
2.26
10.19%
10.95%
—
18.23
Div yield (avg)%
25.75
25.11
26.75
27.18
29.69
31.25
28.99
31.41
30.49
28.09
6.45
30.49
28.54
32
7.01
Payout ratio%
15.50
13.89
11.00
10.56
8.54
6.72
4.79
3.07
2.38
3.95
4.23
3.95
7.63
48
28.63
Shares (diluted)M
54.87
62.35
62.95
71.77
71.04
76.72
90.17
105.2
117.9
121.7
27.62
11.36%
9.59%
89
19.90
Buyback yield%
3.54
6.40
8.11
9.38
8.27
9.92
9.16
6.52
5.36
4.15
24.70
6.52
7.32
51
0.523
D/E ratiox
1.779
1.781
1.742
1.915
2.214
2.113
2.482
2.590
2.785
3.150
1.529
2.590
2.164
6
105.5
Enterprise value£M
9.655
10.65
11.55
12.22
14.56
14.27
15.98
16.44
17.04
20.16
113.0
6.73%
8.56%
87
87.59
LT debt£M
74.80
79.13
87.14
94.87
102.2
107.6
98.99
97.80
104.8
107.9
55.50
1.09%
3.85%
34
Revenue
£168.3M
1.13%
1.00×
Cost of revenue
£117.3M
1.08%
1.00×
Operating expenses
£20.37M
0.89%
0.98×
Cash and investments
19.57%