11.75
Revenue£M
18.43
19.03
19.84
20.36
20.73
21.53
22.90
24.22
25.76
26.24
12.37
4.82%
4.05%
29
23.06
Revenue growth%
0.40
0.40
0.40
0.40
1.39
1.99
4.40
6.97
9.80
9.86
7.63
6.97
1.69
85
19.78
Gross margin%
12.64
11.96
14.93
16.01
13.84
16.51
18.57
20.03
21.11
23.04
22.89
20.03
16.26
47
7.96
Operating margin%
16.05
15.54
16.09
13.85
11.99
14.82
14.02
12.84
11.83
14.31
13.74
14.02
14.16
11
15.08
Net margin%
24.54
22.24
24.49
22.72
22.45
21.96
22.74
20.30
21.18
23.31
13.91
21.96
22.59
20
26.60
P/E ratio (avg)x
22.27
21.25
22.59
19.43
18.96
19.69
20.34
20.05
21.80
23.54
7.527
20.34
20.79
93
8.631
EV/EBITx
59.90
61.22
66.29
77.11
84.55
86.13
100.4
100.3
96.37
96.79
25.13
96.79
85.34
81
10.37
FCF yield (avg)%
33.27
36.00
33.29
31.63
31.82
29.25
27.60
26.57
25.73
25.21
12.59
26.57
30.44
60
25.24
FCF margin%
18.47
16.60
18.71
20.52
21.62
23.15
23.89
26.00
24.37
24.12
4.40
24.12
22.38
25
1.282
FCF / Net incomex
0.984
1.064
1.126
1.089
0.985
1.033
1.105
1.133
1.228
1.192
1.354
1.133
1.097
94
26.12
ROIC%
24.68
24.09
22.15
19.22
19.94
21.21
19.77
22.60
21.98
21.41
4.43
21.41
21.69
64
22.03
Return on equity%
29.66
32.32
33.06
34.04
35.51
35.14
37.76
34.89
32.27
31.44
8.34
34.89
33.55
65
19.29
Return on assets%
13.76
13.50
14.55
16.10
18.31
18.04
17.77
20.32
20.37
19.72
22.85
19.72
17.90
54
0.02
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.85%)
(1.23%)
—
11.25
EPS growth%
10.12
8.57
7.28
10.20
7.95
9.51
8.55
5.62
3.06
4.32
27.27
5.62
8.25
61
0.07
Bookvalue per sh£
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.06
(4.86%)
(5.06%)
—
0.06
FCF per share£
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.06
0.03
(0.84%)
(1.47%)
—
0.02
Dividend per sh£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.06
13.33%
10.20%
—
12.16
Div yield (avg)%
11.92
11.90
14.28
14.68
16.00
13.68
14.34
14.32
16.54
16.11
16.28
14.34
14.33
29
3.37
Payout ratio%
26.53
25.66
27.50
24.79
24.63
24.41
22.91
22.90
25.84
25.47
4.45
24.41
25.13
29
115.2
Shares (diluted)M
123.4
118.8
103.4
93.21
87.11
87.90
96.63
93.02
89.23
81.61
117.4
(1.30%)
(4.24%)
53
23.39
Buyback yield%
23.78
25.86
25.00
26.75
25.95
26.02
28.17
27.51
26.62
24.07
7.06
26.62
25.99
90
0.355
D/E ratiox
1.335
1.236
1.241
1.246
1.238
1.263
1.413
1.339
1.315
1.389
1.555
1.339
1.289
82
11.37
Enterprise value£M
5.908
5.647
5.387
4.982
5.069
4.689
4.397
4.092
3.700
3.688
16.35
(6.16%)
(5.25%)
51
1.854
LT debt£M
13.07
15.25
15.27
15.61
17.75
17.92
17.80
19.49
18.50
21.53
11.38
3.94%
5.61%
85
Revenue
£26.24M
4.05%
1.00×
Cost of revenue
£17.41M
4.06%
1.00×
Operating expenses
£4.769M
4.55%
1.05×
Goodwill & intangibles
15.63%