13.22
Revenue£M
65.66
65.47
67.15
68.60
68.42
68.49
68.39
68.91
69.01
70.78
13.90
0.68%
1.08%
42
22.69
Revenue growth%
6.07
4.82
2.84
4.41
1.89
3.46
5.35
3.81
3.55
4.95
15.82
3.81
4.11
43
26.54
Gross margin%
10.20
7.76
10.05
9.82
10.23
12.08
13.20
12.23
11.74
11.38
27.21
12.08
10.81
49
7.19
Operating margin%
0.40
0.40
2.13
0.40
0.40
3.25
4.85
2.69
1.85
1.05
27.58
2.69
1.45
6
9.69
Net margin%
22.09
22.03
20.59
21.89
24.61
25.97
26.79
25.73
25.83
24.80
14.67
25.83
24.70
84
26.37
P/E ratio (avg)x
17.46
17.01
19.66
19.20
21.81
21.02
21.75
24.02
24.58
23.83
14.96
23.83
21.38
16
37.92
EV/EBITx
39.68
39.63
43.68
39.54
36.08
35.19
38.35
40.28
41.93
40.04
18.35
40.04
39.65
9
18.71
FCF yield (avg)%
30.81
32.69
31.85
29.27
26.76
25.39
24.08
26.37
24.36
26.82
28.85
25.39
26.79
47
23.64
FCF margin%
8.83
8.95
9.91
7.22
9.65
11.37
13.14
10.96
12.00
11.36
22.98
11.37
10.43
26
0.620
FCF / Net incomex
1.743
1.964
2.348
2.333
2.814
3.167
3.129
3.608
4.068
4.218
1.800
3.608
2.972
25
25.02
ROIC%
2.02
4.92
2.34
0.40
0.40
0.40
0.50
0.40
0.40
0.40
3.53
0.40
0.40
36
22.25
Return on equity%
19.63
19.11
19.16
21.22
21.13
20.84
17.84
20.10
18.96
17.14
13.21
18.96
19.39
89
15.05
Return on assets%
8.20
5.36
4.93
2.50
0.40
1.56
0.72
1.91
2.17
4.59
22.81
1.91
2.34
21
0.16
EPS£
0.10
0.11
0.12
0.13
0.13
0.15
0.14
0.15
0.17
0.18
0.17
6.36%
5.85%
—
29.61
EPS growth%
25.19
28.10
30.90
31.88
33.19
33.69
35.70
34.61
35.24
34.79
27.16
34.79
33.44
56
0.16
Bookvalue per sh£
0.15
0.15
0.16
0.16
0.16
0.15
0.14
0.14
0.14
0.14
0.17
(1.54%)
0.36%
—
0.08
FCF per share£
0.16
0.15
0.17
0.19
0.18
0.18
0.21
0.24
0.23
0.26
0.11
6.79%
5.87%
—
0.08
Dividend per sh£
0.05
0.05
0.06
0.05
0.05
0.05
0.06
0.05
0.06
0.05
0.04
2.05%
1.16%
—
7.81
Div yield (avg)%
13.71
15.32
18.15
20.63
19.61
20.61
23.42
22.14
21.33
19.23
2.67
21.33
20.11
73
24.49
Payout ratio%
11.10
10.01
9.01
10.77
11.76
14.73
12.02
10.00
10.48
10.06
23.14
10.48
10.63
57
131.5
Shares (diluted)M
195.3
189.9
215.0
225.1
230.5
231.7
242.2
250.5
234.0
246.5
134.6
1.35%
3.48%
29
22.15
Buyback yield%
19.82
18.50
20.30
18.72
19.10
21.31
20.16
21.21
22.79
19.84
23.14
21.21
20.00
31
1.336
D/E ratiox
1.665
1.615
1.770
1.670
1.878
1.988
2.104
2.244
2.509
2.547
0.813
2.244
1.933
71
5.655
Enterprise value£M
36.89
39.20
42.56
42.56
41.97
46.99
47.32
45.35
50.08
56.75
47.49
6.22%
3.68%
76
2.767
LT debt£M
2.679
2.836
2.837
3.076
3.565
4.123
3.995
4.390
4.977
5.353
6.753
8.47%
7.62%
46
Revenue
£70.78M
1.08%
1.00×
Cost of revenue
£47.06M
1.20%
1.01×
Operating expenses
£14.45M
1.24%
1.02×
Cash and investments
14.76%