37.76
Revenue£M
27.41
29.18
29.98
31.37
32.18
34.20
35.81
36.81
38.38
39.49
41.80
4.18%
3.91%
77
14.97
Revenue growth%
14.15
13.87
13.47
11.40
13.08
13.65
13.87
12.61
14.65
14.27
3.85
13.87
13.76
43
28.39
Gross margin%
27.72
29.14
29.07
30.20
31.93
31.85
29.21
31.27
29.30
29.11
17.61
29.30
29.26
63
15.38
Operating margin%
5.39
2.94
3.11
1.22
0.40
0.74
0.40
0.74
0.49
0.40
4.79
0.49
0.74
61
23.11
Net margin%
20.96
21.94
21.94
19.18
19.94
20.77
17.80
15.53
18.44
17.80
21.51
17.80
19.56
64
26.54
P/E ratio (avg)x
23.42
22.60
20.52
18.61
18.06
18.65
16.48
14.85
14.36
13.40
25.46
14.85
18.33
66
28.85
EV/EBITx
37.90
36.48
36.18
34.61
37.88
42.29
43.64
46.05
49.61
58.36
17.26
46.05
40.09
84
7.35
FCF yield (avg)%
7.81
7.48
7.36
7.11
5.24
5.59
6.99
8.09
6.76
4.89
23.21
6.76
7.05
78
12.11
FCF margin%
5.00
4.30
3.07
3.93
2.85
1.56
2.35
0.40
0.40
0.40
23.54
0.40
2.60
17
0.650
FCF / Net incomex
0.650
0.786
0.797
0.911
1.106
1.338
1.351
1.345
1.479
1.658
0.436
1.351
1.222
44
18.42
ROIC%
4.37
2.82
0.46
0.65
0.40
0.89
0.42
0.40
0.40
1.34
12.01
0.42
0.55
92
23.74
Return on equity%
19.35
16.69
15.87
16.89
17.13
17.76
16.82
15.27
17.03
19.94
11.89
17.03
16.96
52
3.05
Return on assets%
9.39
10.84
8.18
5.19
7.64
8.86
7.32
9.01
9.59
10.73
14.55
9.01
8.93
89
1.50
EPS£
1.04
0.94
0.81
0.81
0.77
0.75
0.72
0.71
0.72
0.70
1.56
(1.97%)
(3.50%)
—
12.63
EPS growth%
27.06
26.36
24.95
26.57
29.39
26.67
29.12
28.88
30.65
32.20
19.20
29.12
27.97
8
0.62
Bookvalue per sh£
2.41
2.84
2.94
3.02
3.39
3.66
3.80
4.01
4.61
4.71
1.18
6.81%
7.09%
—
0.62
FCF per share£
1.23
1.41
1.42
1.50
1.55
1.63
1.81
1.97
1.93
1.92
1.19
4.34%
4.35%
—
1.37
Dividend per sh£
0.49
0.45
0.48
0.43
0.38
0.38
0.33
0.34
0.30
0.28
1.51
(5.79%)
(4.61%)
—
25.55
Div yield (avg)%
7.29
6.51
5.37
4.23
4.58
5.99
6.04
7.75
5.18
5.36
3.57
5.99
5.68
60
27.01
Payout ratio%
18.23
16.91
16.24
18.37
19.39
20.06
18.16
19.94
17.32
19.56
9.19
19.56
18.30
84
15.90
Shares (diluted)M
14.95
15.83
15.10
16.09
15.89
15.90
16.24
16.10
16.58
15.09
15.89
(1.03%)
0.90%
60
7.02
Buyback yield%
20.22
21.34
21.05
19.40
18.85
20.21
18.71
16.41
16.92
17.61
19.89
17.61
19.13
47
0.889
D/E ratiox
2.007
2.122
2.414
2.762
3.103
3.582
4.132
4.775
5.577
5.589
1.729
4.775
3.342
25
34.26
Enterprise value£M
62.69
67.92
80.55
93.92
105.7
115.6
117.8
122.4
139.5
162.5
36.07
8.99%
11.70%
38
45.61
LT debt£M
43.30
40.09
40.09
40.78
41.23
37.27
37.16
35.57
35.92
39.89
2.475
(0.66%)
(0.43%)
19
Revenue
£39.49M
3.91%
1.00×
Cost of revenue
£20.11M
3.73%
0.98×
Operating expenses
£9.513M
4.20%
1.03×
Cash and investments
18.14%