6.937
Revenue£M
11.68
12.31
12.87
13.95
14.59
15.86
17.07
18.01
19.43
20.45
7.603
6.99%
6.49%
16
3.36
Revenue growth%
7.60
8.80
9.15
12.05
11.06
9.98
12.23
9.58
12.33
10.69
21.34
10.69
10.34
56
19.61
Gross margin%
25.49
23.51
23.89
25.19
22.94
21.31
18.55
19.71
17.27
17.60
19.05
18.55
22.12
26
8.07
Operating margin%
0.40
0.40
2.01
0.40
3.08
0.63
0.40
3.33
4.68
2.09
20.37
2.09
1.32
21
17.29
Net margin%
25.61
22.75
23.97
24.88
22.07
23.54
26.14
27.55
25.77
26.60
25.11
26.14
25.24
7
24.79
P/E ratio (avg)x
20.54
21.37
22.37
21.32
22.74
25.63
28.20
28.33
29.49
32.92
26.51
28.33
24.18
24
14.30
EV/EBITx
40.82
48.49
52.54
55.05
62.20
67.65
75.61
81.03
84.40
91.17
33.44
81.03
64.93
12
25.31
FCF yield (avg)%
11.25
9.17
10.69
10.93
12.63
9.87
8.42
10.25
7.98
5.31
13.68
8.42
10.06
90
24.39
FCF margin%
39.38
39.31
40.84
42.12
40.89
40.00
39.03
37.94
38.09
36.03
11.34
38.09
39.34
61
1.226
FCF / Net incomex
1.780
1.872
2.151
2.222
2.228
2.496
2.535
2.803
3.323
3.201
0.594
2.803
2.362
44
17.49
ROIC%
0.40
0.40
0.40
0.40
0.44
0.40
0.40
2.53
3.44
6.26
6.44
2.53
0.40
9
26.57
Return on equity%
22.87
25.25
26.67
24.62
22.88
24.73
24.66
24.98
26.85
24.10
10.26
24.73
24.70
74
29.94
Return on assets%
0.40
0.40
0.40
1.22
0.82
1.73
1.91
4.86
5.39
5.50
6.04
4.86
1.47
5
0.22
EPS£
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.23
(4.28%)
(4.54%)
—
11.43
EPS growth%
8.84
10.71
10.38
7.73
5.97
7.09
6.41
7.77
9.36
12.20
18.30
7.77
8.31
62
0.28
Bookvalue per sh£
0.22
0.24
0.21
0.22
0.20
0.21
0.19
0.17
0.18
0.18
0.05
(2.10%)
(2.55%)
—
0.27
FCF per share£
0.20
0.19
0.21
0.24
0.24
0.28
0.28
0.30
0.31
0.35
0.06
7.95%
7.51%
—
0.12
Dividend per sh£
0.12
0.12
0.13
0.12
0.13
0.15
0.17
0.16
0.16
0.18
0.20
6.71%
4.74%
—
4.41
Div yield (avg)%
2.65
3.39
1.69
2.58
4.31
2.83
5.63
4.83
2.65
0.82
10.51
2.83
2.74
90
24.68
Payout ratio%
11.42
10.83
11.42
11.54
11.26
10.98
13.67
12.13
9.77
8.35
17.02
10.98
11.34
55
31.08
Shares (diluted)M
36.56
35.92
41.96
44.30
45.40
53.87
64.93
70.12
80.23
81.03
31.97
12.28%
9.56%
13
7.47
Buyback yield%
12.46
11.10
11.41
8.91
7.90
5.32
3.41
5.58
6.63
8.56
4.16
5.58
8.23
51
1.473
D/E ratiox
0.749
0.774
0.843
0.905
1.020
1.087
1.206
1.265
1.288
1.215
0.550
1.215
1.054
22
13.41
Enterprise value£M
24.93
28.94
30.84
32.70
33.85
38.21
42.35
49.22
59.82
61.18
9.899
12.57%
11.31%
18
2.065
LT debt£M
10.14
10.96
10.71
12.56
12.12
12.70
13.24
12.87
13.74
16.02
1.506
5.74%
6.46%
86
Revenue
£20.45M
6.49%
1.00×
Cost of revenue
£14.31M
6.49%
1.00×
Operating expenses
£4.216M
5.83%
0.94×
Goodwill & intangibles
18.70%