4.091
Revenue£M
5.530
5.609
5.654
5.775
5.876
5.943
5.938
6.151
6.242
4.372
4.500
1.57%
1.74%
11
17.42
Revenue growth%
10.10
7.34
5.56
6.25
6.98
7.67
10.58
11.45
8.67
11.36
3.28
8.67
8.17
92
24.88
Gross margin%
11.25
8.75
5.86
6.76
8.02
8.12
11.07
11.60
10.50
20.39
25.56
10.50
9.62
84
8.45
Operating margin%
16.71
14.50
17.39
15.43
16.29
14.62
14.37
16.92
18.04
22.15
2.80
16.29
16.50
67
4.61
Net margin%
2.89
0.92
0.40
1.81
0.50
1.63
2.33
2.75
5.49
12.82
18.17
2.33
2.07
79
14.81
P/E ratio (avg)x
12.65
12.87
13.20
13.91
12.21
11.90
10.43
9.492
9.037
11.98
30.97
10.43
12.43
59
33.35
EV/EBITx
37.86
34.15
30.68
33.07
36.22
37.12
36.98
34.09
33.75
25.41
30.10
36.22
35.17
50
27.14
FCF yield (avg)%
9.02
6.55
8.21
9.23
7.71
4.73
5.43
6.52
9.05
15.72
25.40
6.52
7.96
91
5.76
FCF margin%
21.10
23.34
24.43
21.50
20.34
17.79
17.39
16.01
18.18
28.58
14.27
17.79
20.72
22
1.653
FCF / Net incomex
2.090
1.967
1.853
1.883
1.911
1.928
2.014
1.963
1.872
0.810
1.555
1.928
1.946
15
22.41
ROIC%
27.88
28.03
25.90
27.67
25.91
26.75
24.54
21.81
24.00
5.81
11.42
24.54
26.33
45
27.57
Return on equity%
6.60
7.15
5.16
7.52
5.88
3.43
0.59
2.17
3.69
6.57
27.16
3.43
5.52
91
9.67
Return on assets%
21.56
23.66
20.79
20.43
22.95
20.06
17.61
16.37
15.02
27.36
23.93
17.61
20.61
16
0.01
EPS£
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.02
2.61%
(1.06%)
—
4.87
EPS growth%
28.47
27.36
28.32
31.10
32.50
30.68
31.92
33.29
35.44
13.48
17.71
32.50
30.89
91
0.01
Bookvalue per sh£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.02
(5.20%)
(1.16%)
—
0.03
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
3.94%
4.65%
—
0.02
Dividend per sh£
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.03
0.02
7.79%
5.81%
—
18.64
Div yield (avg)%
25.63
22.82
20.19
22.86
23.08
23.09
21.30
20.26
20.62
29.46
9.05
21.30
22.84
21
23.49
Payout ratio%
17.87
15.97
13.77
14.55
13.26
10.62
10.57
12.93
13.12
19.86
7.69
12.93
13.52
78
59.49
Shares (diluted)M
82.51
82.90
89.40
94.99
96.19
94.60
99.96
116.7
137.0
59.87
60.70
7.60%
5.82%
68
16.11
Buyback yield%
8.70
7.85
5.60
3.05
1.93
0.40
0.77
0.40
0.40
13.04
2.60
0.40
2.49
45
1.565
D/E ratiox
1.246
1.347
1.473
1.561
1.727
1.781
1.890
2.020
2.209
1.038
1.087
1.890
1.644
53
1.998
Enterprise value£M
0.280
0.295
0.284
0.248
0.252
0.273
0.257
0.242
0.246
6.418
2.855
(0.14%)
(2.71%)
37
2.046
LT debt£M
5.466
5.342
4.791
4.479
4.512
4.301
4.641
4.777
4.314
1.736
2.605
(0.75%)
(1.31%)
22
Revenue
£6.242M
1.74%
1.00×
Cost of revenue
£3.145M
1.38%
0.97×
Operating expenses
£1.046M
2.09%
1.03×
Goodwill & intangibles
16.44%