58.25
Revenue£M
181.7
186.0
184.1
187.5
186.4
187.8
184.7
187.3
185.5
189.7
62.59
0.35%
0.45%
90
6.67
Revenue growth%
21.89
20.62
18.07
21.01
22.12
19.19
21.05
22.78
22.64
20.21
17.15
21.05
21.03
88
19.08
Gross margin%
8.12
6.26
4.79
6.13
5.92
6.24
8.42
9.68
11.53
11.39
11.56
9.68
7.19
47
18.09
Operating margin%
6.12
4.07
4.73
7.52
7.22
7.61
4.97
7.74
7.59
9.09
29.08
7.61
7.37
83
15.98
Net margin%
21.45
22.35
22.28
23.27
25.42
24.78
22.95
23.46
22.17
20.61
12.70
22.95
22.65
67
11.23
P/E ratio (avg)x
47.21
47.11
50.21
57.00
65.01
75.79
77.02
87.56
90.78
92.86
7.671
87.56
70.40
91
10.08
EV/EBITx
29.98
30.67
34.78
32.98
37.58
37.09
37.63
36.22
40.21
41.74
11.27
37.63
36.65
81
29.90
FCF yield (avg)%
12.83
13.94
14.95
15.68
13.52
13.02
10.24
13.11
10.92
13.67
15.95
13.02
13.32
79
3.57
FCF margin%
9.37
8.68
5.98
6.77
8.84
10.95
10.29
11.11
9.09
9.44
12.27
10.29
9.23
44
0.355
FCF / Net incomex
2.199
2.520
2.841
3.208
3.259
3.488
3.661
4.224
4.843
4.947
1.178
4.224
3.374
82
22.32
ROIC%
0.40
1.85
0.45
0.40
0.40
2.35
1.10
0.40
3.33
2.86
18.34
2.35
0.78
33
22.76
Return on equity%
3.32
4.20
4.18
5.05
4.67
4.78
5.50
7.50
6.35
7.13
4.39
6.35
4.92
83
4.01
Return on assets%
6.05
6.79
9.28
7.01
8.17
6.22
5.01
2.57
0.82
1.58
7.55
2.57
6.13
59
0.89
EPS£
1.45
1.71
2.06
2.30
2.34
2.55
2.66
2.82
3.03
3.66
0.96
9.37%
10.64%
—
28.06
EPS growth%
20.15
18.98
19.39
16.58
18.93
16.52
15.28
14.83
17.65
15.87
12.46
15.87
17.11
60
1.42
Bookvalue per sh£
1.17
1.01
0.91
0.93
0.99
0.94
0.98
0.91
0.94
0.86
1.42
(2.86%)
(3.33%)
—
0.34
FCF per share£
1.88
1.68
1.60
1.81
1.99
1.84
1.75
1.84
1.66
1.55
0.27
(4.83%)
(0.66%)
—
0.43
Dividend per sh£
1.18
1.15
1.22
1.21
1.30
1.45
1.36
1.46
1.62
1.76
1.19
6.19%
4.11%
—
26.30
Div yield (avg)%
5.19
2.56
0.40
0.40
0.40
1.67
4.35
5.53
8.38
6.93
19.39
5.53
3.45
28
19.76
Payout ratio%
10.43
13.00
15.72
15.32
16.47
17.97
19.05
20.57
22.27
22.90
12.13
20.57
17.22
37
59.25
Shares (diluted)M
60.73
55.53
53.59
49.32
47.49
48.59
53.19
48.95
51.61
51.51
61.57
1.64%
(2.33%)
70
10.50
Buyback yield%
25.86
23.71
21.68
21.75
22.37
19.59
21.39
23.06
23.28
22.77
4.67
22.77
22.57
34
1.380
D/E ratiox
1.071
0.985
1.047
0.974
1.035
0.997
1.073
1.034
1.042
1.117
0.888
1.042
1.038
22
48.80
Enterprise value£M
80.25
85.49
91.42
87.62
96.39
95.78
95.69
89.20
94.62
102.5
184.0
1.23%
1.23%
54
143.3
LT debt£M
145.7
140.5
152.5
154.4
165.5
172.6
157.3
157.5
155.0
167.1
184.1
0.20%
2.37%
10
Revenue
£189.7M
0.45%
1.00×
Cost of revenue
£110.4M
0.29%
0.98×
Operating expenses
£34.41M
1.38%
1.10×
Property and equipment
19.36%
Goodwill & intangibles
17.50%
Spread over hurdle
(8.30%)