103.9
Revenue£M
67.83
72.48
78.29
84.25
91.09
100.1
107.6
116.7
123.7
135.3
113.8
8.23%
7.90%
70
14.57
Revenue growth%
3.10
4.30
5.34
6.82
6.73
4.62
5.49
8.31
10.73
9.75
9.68
8.31
6.11
20
29.01
Gross margin%
15.99
16.69
15.32
13.05
14.37
11.53
9.53
9.81
9.38
11.80
25.83
9.81
12.43
38
20.04
Operating margin%
18.53
20.36
18.97
18.71
20.35
21.75
22.76
25.74
23.65
24.14
7.93
23.65
21.05
79
7.32
Net margin%
18.62
17.43
17.16
17.34
15.07
16.58
18.68
16.44
16.78
15.70
29.66
16.58
16.97
57
12.16
P/E ratio (avg)x
6.430
6.404
5.864
6.342
6.714
7.083
6.932
6.743
6.266
6.705
32.34
6.743
6.568
72
29.84
EV/EBITx
13.25
14.57
14.95
17.22
18.37
17.43
17.17
20.17
23.64
23.25
17.92
20.17
17.32
87
21.81
FCF yield (avg)%
23.97
25.29
25.19
25.82
27.03
25.89
23.41
26.13
28.84
26.23
15.23
26.13
25.86
44
25.82
FCF margin%
24.41
25.96
25.12
25.31
24.39
22.99
25.88
28.67
28.81
31.49
21.03
28.67
25.60
19
0.616
FCF / Net incomex
1.367
1.351
1.191
1.102
0.968
0.863
0.831
0.831
0.772
0.677
0.512
0.831
0.915
75
15.08
ROIC%
12.51
11.81
11.08
13.07
10.63
8.04
7.47
9.54
8.99
11.55
25.93
8.99
10.86
78
8.18
Return on equity%
9.23
10.07
12.71
10.13
8.84
10.04
9.16
8.95
6.85
9.62
22.49
9.16
9.42
46
7.01
Return on assets%
21.92
19.98
17.52
17.05
15.48
17.10
15.02
14.38
16.62
13.87
16.97
15.02
16.83
24
0.72
EPS£
0.46
0.50
0.49
0.49
0.51
0.53
0.60
0.54
0.49
0.53
0.80
1.11%
2.10%
—
7.95
EPS growth%
6.36
6.26
4.75
4.19
2.65
3.42
4.73
4.04
6.92
6.25
11.30
4.73
4.74
36
1.25
Bookvalue per sh£
0.53
0.47
0.45
0.49
0.48
0.43
0.44
0.46
0.41
0.45
0.86
(1.19%)
(2.59%)
—
0.35
FCF per share£
0.34
0.34
0.31
0.30
0.26
0.25
0.26
0.25
0.25
0.26
0.82
0.26%
(3.57%)
—
0.63
Dividend per sh£
0.66
0.74
0.83
0.88
0.91
0.97
1.04
1.04
1.19
1.29
1.32
7.17%
7.98%
—
29.91
Div yield (avg)%
8.74
11.28
9.31
11.15
9.10
11.56
13.61
15.05
12.42
11.07
27.85
12.42
11.21
21
23.01
Payout ratio%
20.95
23.56
21.04
21.14
21.67
20.51
18.52
20.05
20.01
20.50
25.53
20.05
20.73
19
53.12
Shares (diluted)M
80.91
78.45
92.58
92.76
107.2
108.5
109.7
106.8
108.6
107.6
53.08
0.06%
3.60%
88
23.36
Buyback yield%
20.66
18.28
21.09
24.06
22.12
24.69
22.30
23.13
22.50
19.66
14.29
22.50
22.21
45
0.539
D/E ratiox
0.350
0.330
0.344
0.346
0.313
0.324
0.315
0.341
0.365
0.365
0.894
0.341
0.343
58
17.72
Enterprise value£M
33.79
35.37
37.55
40.35
41.39
38.56
37.70
39.71
39.62
45.70
48.47
2.00%
3.04%
93
136.9
LT debt£M
12.79
12.74
14.67
16.46
17.21
19.69
20.69
24.24
28.64
30.89
42.66
12.41%
9.65%
33
Revenue
£135.3M
7.90%
1.00×
Cost of revenue
£94.71M
7.90%
1.00×
Operating expenses
£21.97M
8.47%
1.05×