| Size & multiples | |||
| Market Cap | — | Enterprise Value | — |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings (TTM) | £586.8M | Owner Earnings Yield | — |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.47 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.33% |
| After-tax Cost of Debt | 2.73% | WACC | — |
| ROIC | 7.18% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 119% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM £0.86 · revenue TTM £2.62B · FCF TTM -£110.2M (in GBP)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Compared against all 161 Utilities names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| Net Margin | 22.4% | 12.5% | 6.4%–18.2% | 85 ↑strong |
| Operating Margin | 42.0% | 21.2% | 11.0%–27.7% | 91 ↑strong |
| ROE | 27.7% | 9.3% | 6.9%–12.3% | 95 ↑strong |
