12.23
Revenue£M
29.57
31.24
32.52
34.76
36.46
37.60
40.11
41.69
43.58
12.66
14.99
4.63%
5.07%
54
5.79
Revenue growth%
15.01
17.33
17.65
19.30
20.78
18.50
17.15
16.84
14.02
19.05
24.73
17.15
17.24
15
7.73
Gross margin%
23.09
20.80
20.44
18.46
20.93
23.23
24.54
24.40
25.74
18.30
5.51
24.40
23.16
47
23.73
Operating margin%
21.24
18.71
17.76
19.68
20.52
17.68
17.73
16.64
16.21
24.30
7.24
17.68
18.24
6
12.40
Net margin%
19.47
18.37
19.15
17.28
16.67
19.44
16.90
16.09
13.61
15.80
5.88
16.67
17.12
65
35.56
P/E ratio (avg)x
34.53
31.24
28.35
29.16
30.86
32.57
28.74
26.06
27.58
23.29
26.64
28.74
30.01
49
23.11
EV/EBITx
23.90
27.76
32.14
36.19
39.86
40.73
43.34
48.67
49.39
16.60
9.330
43.34
38.03
72
23.19
FCF yield (avg)%
16.14
15.80
13.53
10.78
8.10
7.71
5.09
4.67
4.24
13.64
16.38
5.09
9.44
10
5.41
FCF margin%
17.08
19.02
19.25
18.76
16.42
13.70
14.31
14.86
16.20
17.95
2.35
14.86
16.55
8
0.330
FCF / Net incomex
1.115
1.148
1.064
0.975
0.961
1.043
0.938
1.009
0.964
0.936
1.793
0.964
1.026
90
24.87
ROIC%
10.23
9.45
12.40
10.43
7.48
10.10
9.79
12.33
12.11
13.96
29.63
10.10
10.17
90
19.41
Return on equity%
25.25
27.09
27.33
28.76
30.56
28.45
25.85
25.20
27.59
15.24
13.73
27.59
27.21
30
14.69
Return on assets%
22.65
21.81
23.41
25.94
27.36
26.70
25.00
23.69
23.75
5.31
5.71
25.00
24.37
68
0.43
EPS£
0.34
0.36
0.35
0.39
0.44
0.49
0.54
0.52
0.50
0.44
0.54
5.15%
3.67%
—
11.45
EPS growth%
6.26
6.96
8.68
8.20
8.49
8.97
6.85
5.32
6.68
13.83
20.81
6.85
6.91
40
0.24
Bookvalue per sh£
1.00
1.13
1.34
1.46
1.59
1.84
2.10
2.23
2.59
0.17
0.77
12.25%
12.23%
—
0.89
FCF per share£
0.27
0.30
0.34
0.37
0.36
0.42
0.47
0.46
0.44
0.93
0.69
3.79%
6.70%
—
0.40
Dividend per sh£
0.80
0.73
0.76
0.80
0.86
0.77
0.82
0.82
0.88
0.85
0.69
1.78%
1.08%
—
4.55
Div yield (avg)%
10.54
10.82
10.42
10.03
10.27
12.79
15.78
16.77
18.47
28.63
27.08
15.78
10.68
13
4.82
Payout ratio%
13.29
12.78
13.80
12.73
15.26
12.80
15.54
12.77
12.27
19.45
27.84
12.80
13.05
57
23.31
Shares (diluted)M
26.76
25.02
25.76
23.85
26.87
25.34
27.11
29.39
28.19
23.08
22.59
3.40%
0.82%
39
7.30
Buyback yield%
15.05
13.02
13.66
13.06
10.33
12.99
10.80
8.12
10.76
17.09
9.84
10.76
13.01
22
0.740
D/E ratiox
1.776
2.030
2.083
2.461
2.451
2.818
2.998
3.123
3.336
1.601
1.197
2.998
2.456
49
14.94
Enterprise value£M
4.434
3.991
3.552
3.252
2.910
2.730
3.039
3.237
3.498
3.381
4.042
1.47%
(1.34%)
51
24.73
LT debt£M
26.82
27.98
31.24
30.23
31.78
31.73
36.32
36.20
40.54
30.08
27.62
6.04%
6.91%
43
Revenue
£43.58M
5.07%
1.00×
Cost of revenue
£23.37M
5.39%
1.03×
Operating expenses
£7.827M
4.29%
0.93×
Goodwill & intangibles
14.80%