9.874
Revenue£M
43.80
45.82
47.96
48.61
50.88
51.50
54.26
55.60
57.14
10.95
11.36
3.28%
3.25%
8
9.90
Revenue growth%
15.79
16.98
18.49
21.21
23.40
22.38
23.06
20.75
20.04
23.15
27.39
22.38
20.39
45
27.62
Gross margin%
12.60
10.49
8.24
10.76
10.37
8.57
5.87
8.08
5.47
22.41
16.38
8.08
9.47
87
26.66
Operating margin%
18.62
20.37
22.55
25.44
24.45
23.02
21.37
19.01
17.33
9.53
19.26
21.37
20.87
56
19.58
Net margin%
32.56
34.75
33.98
34.65
36.29
34.14
33.24
32.87
33.46
2.10
28.79
33.46
33.72
7
8.751
P/E ratio (avg)x
7.254
6.819
6.746
7.195
7.267
7.043
6.504
6.523
6.496
20.07
27.64
6.523
6.931
58
11.44
EV/EBITx
31.60
31.54
28.46
28.22
27.78
29.75
33.65
31.06
32.10
8.725
32.19
31.06
31.30
63
8.81
FCF yield (avg)%
3.23
0.44
0.56
2.55
3.14
3.30
1.36
3.24
1.48
12.31
3.10
3.14
2.02
62
9.03
FCF margin%
9.96
7.11
4.66
1.77
3.89
5.81
3.72
1.36
0.44
18.85
24.12
3.72
4.28
40
1.762
FCF / Net incomex
0.726
0.799
0.878
0.830
0.813
0.798
0.854
0.886
0.844
0.156
1.403
0.844
0.821
30
17.80
ROIC%
15.99
13.71
16.27
17.72
19.02
21.39
23.95
22.72
22.21
25.87
10.09
22.21
18.37
77
23.63
Return on equity%
24.56
21.57
20.31
22.40
20.44
20.33
18.59
16.86
18.21
8.56
15.44
18.59
20.38
30
2.51
Return on assets%
12.73
12.61
10.02
7.61
9.59
10.83
8.58
6.66
4.55
25.08
26.63
8.58
9.81
67
0.25
EPS£
1.30
1.46
1.66
1.71
2.07
2.04
2.08
2.21
2.59
0.27
0.29
8.65%
9.13%
—
25.07
EPS growth%
8.89
8.88
9.94
12.73
15.52
13.14
10.92
11.28
11.17
26.87
27.31
11.28
11.23
86
0.73
Bookvalue per sh£
0.75
0.84
0.88
0.92
0.93
1.06
1.00
0.96
1.06
0.77
0.70
2.89%
3.76%
—
0.70
FCF per share£
0.30
0.26
0.23
0.26
0.23
0.25
0.25
0.27
0.23
0.26
0.73
(2.20%)
(2.22%)
—
0.40
Dividend per sh£
0.71
0.77
0.81
0.77
0.81
0.89
0.97
0.95
1.00
0.95
0.70
5.51%
2.38%
—
6.98
Div yield (avg)%
24.32
23.25
20.53
23.42
21.64
20.40
19.21
18.47
18.92
25.13
4.57
19.21
21.09
35
9.28
Payout ratio%
28.44
26.77
26.53
27.07
27.40
26.80
28.72
25.99
24.82
9.16
5.70
26.80
26.78
72
55.24
Shares (diluted)M
46.37
41.57
38.99
38.68
39.24
34.94
33.17
31.26
26.80
52.58
54.78
(7.07%)
(7.41%)
89
8.24
Buyback yield%
3.96
5.93
4.06
5.60
3.03
1.58
1.28
1.39
2.25
4.65
7.11
1.58
3.49
82
1.643
D/E ratiox
0.152
0.146
0.155
0.153
0.157
0.165
0.178
0.160
0.149
0.997
1.270
0.160
0.156
90
30.46
Enterprise value£M
41.70
43.11
40.76
41.34
38.36
39.34
38.68
40.70
43.77
45.62
3.663
1.15%
0.68%
38
14.09
LT debt£M
24.52
25.55
28.18
30.85
26.85
27.74
27.34
26.73
28.74
45.13
31.53
(1.41%)
(0.75%)
35
Revenue
£57.14M
3.25%
1.00×
Cost of revenue
£28.52M
3.56%
1.03×
Operating expenses
£11.25M
3.30%
1.00×
Goodwill & intangibles
19.18%
Spread over hurdle
35.41%