66.92
Revenue£M
70.25
72.46
72.44
72.90
73.69
75.46
76.91
78.58
79.49
81.85
74.24
2.12%
1.54%
14
22.40
Revenue growth%
19.59
17.67
18.92
16.23
13.70
13.60
15.31
12.75
13.26
14.03
24.13
13.60
14.67
24
26.71
Gross margin%
12.67
11.63
10.92
8.47
8.36
9.99
10.62
11.49
11.95
14.46
15.44
11.49
11.20
33
12.16
Operating margin%
21.14
23.67
26.53
27.50
30.24
30.28
31.25
31.80
31.57
31.05
5.31
31.25
30.26
21
23.65
Net margin%
14.51
12.91
13.83
14.11
15.17
15.74
17.71
16.15
14.99
15.17
26.42
15.74
15.08
68
33.77
P/E ratio (avg)x
13.58
13.16
12.56
12.17
13.75
14.84
15.20
15.47
16.85
18.71
10.94
15.47
14.29
21
34.25
EV/EBITx
52.94
56.01
67.57
68.45
67.52
76.35
88.28
102.6
116.7
119.3
16.97
102.6
72.40
73
20.86
FCF yield (avg)%
13.35
13.42
12.35
11.67
11.15
11.01
10.76
11.08
13.83
11.69
22.73
11.08
11.68
34
16.37
FCF margin%
21.05
19.95
22.38
21.78
22.09
23.66
20.85
18.55
18.58
15.63
25.86
18.58
20.95
26
0.337
FCF / Net incomex
0.669
0.703
0.768
0.740
0.696
0.704
0.686
0.781
0.888
0.875
0.307
0.781
0.722
54
5.96
ROIC%
11.57
12.28
11.70
8.79
7.36
7.25
9.72
12.27
10.75
12.09
12.30
10.75
11.16
94
25.42
Return on equity%
24.31
26.98
25.28
25.07
23.94
23.34
21.83
23.29
22.96
23.74
25.64
23.29
23.84
23
24.57
Return on assets%
34.71
31.83
31.85
33.13
35.23
37.18
36.94
36.82
34.06
36.30
28.59
36.82
34.97
59
0.05
EPS£
0.21
0.21
0.20
0.23
0.24
0.27
0.29
0.34
0.37
0.39
0.05
9.93%
5.91%
—
8.63
EPS growth%
15.78
17.45
15.26
13.60
16.30
19.22
19.29
17.26
20.12
21.36
18.70
19.29
17.36
86
0.16
Bookvalue per sh£
0.34
0.33
0.36
0.40
0.46
0.48
0.50
0.54
0.56
0.58
0.19
4.55%
7.49%
—
0.11
FCF per share£
0.12
0.13
0.14
0.14
0.14
0.15
0.17
0.19
0.21
0.21
0.27
8.56%
5.45%
—
0.27
Dividend per sh£
0.21
0.21
0.20
0.19
0.19
0.20
0.21
0.21
0.19
0.18
0.23
(1.23%)
(1.34%)
—
18.15
Div yield (avg)%
23.28
26.08
27.68
27.73
29.41
28.57
28.57
27.80
27.69
29.15
8.34
28.57
27.77
61
22.11
Payout ratio%
24.54
24.56
25.63
25.64
23.38
21.77
20.96
23.32
20.67
21.25
2.20
21.25
23.35
25
120.6
Shares (diluted)M
183.4
195.6
210.4
204.2
204.0
226.5
241.9
278.2
310.5
296.6
116.3
7.78%
5.53%
52
6.08
Buyback yield%
18.40
16.34
13.65
13.54
12.49
14.79
12.28
10.12
9.99
8.44
9.10
10.12
13.01
91
0.770
D/E ratiox
0.537
0.491
0.472
0.478
0.506
0.551
0.539
0.584
0.556
0.523
0.538
0.551
0.530
74
70.19
Enterprise value£M
57.26
57.45
53.61
58.46
61.74
69.11
70.90
70.44
80.02
74.43
54.57
3.81%
2.90%
40
37.47
LT debt£M
28.30
27.79
27.93
29.50
33.20
33.88
40.12
42.31
48.99
56.83
18.17
11.35%
7.22%
64
Revenue
£81.85M
1.54%
1.00×
Cost of revenue
£41.08M
1.35%
0.98×
Operating expenses
£15.64M
2.17%
1.06×
Spread over hurdle
(0.28%)