3.108
Revenue£M
15.63
15.82
16.01
16.47
17.05
17.77
18.52
19.51
19.65
20.36
3.434
3.61%
3.10%
93
10.26
Revenue growth%
22.18
24.09
24.83
26.52
27.62
25.22
25.96
24.62
25.93
26.18
23.92
25.93
25.58
40
13.23
Gross margin%
11.88
11.93
12.70
13.62
13.81
12.05
10.32
12.79
14.06
15.74
26.20
12.79
12.75
15
2.91
Operating margin%
22.67
24.52
21.95
20.57
20.65
18.52
15.71
16.35
17.06
15.09
22.50
16.35
19.54
25
10.38
Net margin%
8.81
7.13
6.82
5.52
5.31
2.73
2.51
1.62
2.96
2.22
15.11
2.51
4.13
84
22.68
P/E ratio (avg)x
31.59
36.73
35.68
35.75
34.76
39.07
41.38
43.77
47.73
45.13
8.919
43.77
37.90
20
14.20
EV/EBITx
16.55
17.27
17.90
17.82
16.68
16.20
17.34
15.87
17.05
15.13
18.91
16.20
16.87
71
24.95
FCF yield (avg)%
2.48
0.40
0.40
0.40
0.57
0.40
3.09
3.45
0.87
0.40
6.34
0.87
0.48
66
9.53
FCF margin%
25.64
24.78
21.88
23.92
26.54
24.06
24.54
26.92
24.18
22.00
24.60
24.18
24.36
70
0.115
FCF / Net incomex
2.210
2.324
2.236
2.550
2.958
2.896
2.790
3.257
3.166
3.591
1.273
3.166
2.843
33
5.45
ROIC%
1.63
0.40
1.72
0.65
0.40
0.40
0.40
1.98
0.40
2.77
13.78
0.40
0.53
30
13.54
Return on equity%
5.32
3.68
2.24
3.16
2.61
3.88
3.67
2.77
0.40
1.79
16.87
2.77
2.96
84
20.90
Return on assets%
9.70
7.53
6.01
7.42
5.28
6.07
6.35
8.46
6.78
4.80
29.73
6.35
6.57
73
0.07
EPS£
0.11
0.11
0.12
0.12
0.14
0.15
0.16
0.16
0.17
0.19
0.07
6.40%
6.02%
—
24.25
EPS growth%
20.62
19.03
18.04
18.48
15.76
14.57
15.78
13.92
16.86
16.94
13.96
15.78
16.90
75
0.07
Bookvalue per sh£
0.07
0.07
0.06
0.05
0.06
0.05
0.05
0.05
0.06
0.06
0.10
1.28%
(1.13%)
—
0.04
FCF per share£
0.10
0.09
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.51%
(3.81%)
—
0.06
Dividend per sh£
0.14
0.16
0.19
0.22
0.22
0.24
0.28
0.31
0.36
0.38
0.11
12.20%
11.33%
—
16.28
Div yield (avg)%
30.25
27.63
26.26
24.02
25.44
23.13
22.26
24.17
23.19
22.19
27.61
23.13
24.10
47
11.93
Payout ratio%
12.73
14.50
12.02
10.95
13.22
12.08
10.15
11.90
13.66
10.87
2.85
11.90
12.05
11
87.83
Shares (diluted)M
111.4
108.4
121.1
128.7
141.4
126.5
122.8
129.4
143.6
131.5
88.84
(1.44%)
1.52%
15
9.76
Buyback yield%
17.47
16.85
15.77
13.38
15.13
12.39
12.85
15.76
18.62
18.62
20.39
15.76
15.77
94
0.741
D/E ratiox
0.802
0.686
0.700
0.656
0.649
0.592
0.543
0.556
0.544
0.520
0.478
0.544
0.620
49
16.62
Enterprise value£M
2.448
2.688
2.828
2.824
2.707
2.990
3.227
3.493
3.562
3.350
14.22
4.35%
3.05%
12
9.338
LT debt£M
13.11
14.18
16.15
16.53
16.09
16.96
19.01
19.40
20.97
19.58
2.399
4.01%
4.96%
6
Revenue
£20.36M
3.10%
1.00×
Cost of revenue
£10.99M
2.78%
0.97×
Operating expenses
£5.097M
3.78%
1.07×