12.30
Revenue£M
37.29
37.11
36.91
37.99
39.03
38.84
38.78
39.72
39.96
13.05
13.02
1.01%
0.62%
68
24.99
Revenue growth%
29.58
30.79
33.27
35.75
35.95
34.85
37.59
40.19
39.31
25.19
23.13
37.59
35.30
45
10.13
Gross margin%
30.21
29.85
27.04
25.39
26.41
24.96
24.01
26.37
25.99
9.51
9.57
25.99
26.39
48
10.08
Operating margin%
18.72
16.27
16.57
16.03
17.54
16.30
15.33
18.08
18.39
13.57
6.57
17.54
17.05
9
19.43
Net margin%
13.99
13.68
15.11
13.90
14.23
13.54
14.71
14.75
12.28
19.09
20.78
14.23
14.11
91
28.90
P/E ratio (avg)x
31.69
31.95
31.53
28.03
30.54
29.80
29.80
28.90
30.08
30.41
20.81
29.80
30.31
61
30.27
EV/EBITx
31.51
34.42
36.08
34.17
33.97
33.91
34.15
38.46
42.57
25.86
35.04
34.15
34.28
45
24.66
FCF yield (avg)%
16.89
14.40
11.42
9.29
12.21
10.64
9.17
11.02
11.95
28.05
9.54
11.02
11.68
68
29.95
FCF margin%
0.40
0.40
0.40
0.40
1.55
0.89
1.63
3.57
4.89
18.69
24.51
1.63
0.64
6
1.422
FCF / Net incomex
1.247
1.326
1.281
1.249
1.358
1.477
1.375
1.444
1.459
1.266
1.467
1.444
1.351
9
21.05
ROIC%
26.59
28.13
28.70
29.66
29.33
26.81
24.37
25.27
25.64
5.83
16.26
25.64
27.14
79
6.81
Return on equity%
2.28
0.40
2.60
0.40
2.78
0.58
1.08
3.04
1.19
29.36
2.77
1.19
1.74
52
2.90
Return on assets%
8.29
10.07
8.59
8.82
6.58
5.31
7.59
7.37
8.69
29.00
16.86
7.37
7.94
94
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
6.79%
6.01%
—
13.52
EPS growth%
15.62
15.91
17.47
15.28
12.81
11.99
12.76
13.18
15.01
28.01
7.54
12.81
15.14
68
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(6.53%)
(3.81%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.81%)
(4.57%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
0.42%
1.46%
—
28.50
Div yield (avg)%
29.51
30.22
27.51
24.85
22.92
22.31
19.63
17.26
19.49
27.12
18.04
19.63
23.88
84
29.71
Payout ratio%
4.06
6.28
5.56
3.39
4.40
6.97
4.78
6.66
9.11
24.11
8.81
6.66
5.92
89
6.485
Shares (diluted)B
7.700
6.889
6.685
6.636
6.891
6.733
6.624
6.054
6.388
6.340
6.286
(0.76%)
(1.09%)
18
16.82
Buyback yield%
29.62
30.03
29.88
27.97
28.01
29.93
30.19
33.07
32.02
3.52
15.14
30.19
29.95
21
0.759
D/E ratiox
0.660
0.678
0.598
0.516
0.457
0.397
0.362
0.309
0.333
0.629
0.483
0.362
0.486
51
29.05
Enterprise value£M
10.58
11.79
11.20
11.57
12.26
13.04
11.74
11.93
11.05
30.98
15.12
(0.91%)
1.18%
78
7.275
LT debt£M
19.24
20.89
21.76
22.38
21.82
21.31
22.43
20.70
18.83
19.36
7.686
(3.39%)
(0.28%)
75
Revenue
£39.96M
0.62%
1.00×
Cost of revenue
£17.56M
0.50%
0.99×
Operating expenses
£9.849M
0.62%
1.00×
Goodwill & intangibles
16.82%