81.84
Revenue£M
55.14
56.63
58.97
59.53
60.44
61.27
63.50
66.45
68.60
71.27
85.36
3.35%
2.96%
20
14.21
Revenue growth%
25.74
26.36
25.23
22.71
20.92
19.42
22.35
22.91
25.79
26.68
6.39
22.91
24.07
13
17.57
Gross margin%
27.56
29.84
30.12
27.35
26.26
26.56
24.74
23.20
20.97
21.88
7.25
23.20
26.41
62
9.18
Operating margin%
5.86
5.35
6.58
4.28
5.33
4.75
7.64
4.78
4.78
6.89
9.91
4.78
5.34
74
16.75
Net margin%
25.81
27.65
30.35
32.01
29.79
27.23
29.95
27.48
26.02
28.29
4.07
27.48
27.97
20
21.76
P/E ratio (avg)x
41.06
40.26
43.76
50.48
54.59
60.82
65.40
60.67
61.40
69.89
20.11
61.40
57.63
94
7.137
EV/EBITx
26.27
28.88
29.89
32.12
33.70
33.15
37.19
40.18
42.71
40.31
22.13
40.18
33.43
91
7.37
FCF yield (avg)%
34.48
34.74
33.62
30.65
27.98
25.23
26.67
25.73
27.26
29.81
13.73
26.67
28.90
6
9.58
FCF margin%
14.37
13.95
15.10
12.79
10.66
12.43
12.69
13.27
14.88
17.49
12.28
13.27
13.61
22
0.554
FCF / Net incomex
1.080
1.147
1.026
0.932
0.863
0.737
0.644
0.650
0.691
0.648
0.426
0.650
0.800
83
17.38
ROIC%
14.16
15.07
17.71
19.05
20.30
22.10
24.40
26.18
28.49
26.30
10.08
26.18
21.20
75
8.31
Return on equity%
19.62
20.72
22.06
24.40
26.85
27.10
25.53
25.13
26.00
26.98
25.32
26.00
25.33
18
2.57
Return on assets%
23.56
21.24
22.55
24.62
27.23
26.91
25.25
27.00
27.89
28.16
16.40
27.00
26.08
30
0.06
EPS£
0.36
0.40
0.39
0.40
0.38
0.40
0.45
0.49
0.56
0.54
0.07
7.14%
5.52%
—
16.24
EPS growth%
23.98
22.18
22.36
19.76
20.43
22.55
21.16
21.97
24.21
25.60
6.71
22.55
22.27
35
0.17
Bookvalue per sh£
0.44
0.49
0.53
0.52
0.52
0.52
0.61
0.71
0.78
0.86
0.35
10.45%
7.74%
—
0.36
FCF per share£
0.17
0.19
0.21
0.22
0.22
0.21
0.23
0.27
0.31
0.29
0.20
5.66%
6.72%
—
0.35
Dividend per sh£
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.33
8.04%
5.81%
—
7.39
Div yield (avg)%
2.47
1.91
1.51
3.04
4.28
3.89
4.01
5.88
5.49
4.45
8.96
4.45
3.95
75
2.89
Payout ratio%
13.58
12.62
12.26
10.22
9.62
11.67
10.16
7.96
8.13
5.79
17.46
8.13
10.19
87
87.22
Shares (diluted)M
122.0
131.7
142.8
147.3
152.9
178.7
209.1
218.9
226.1
224.6
87.78
7.99%
6.61%
63
2.48
Buyback yield%
0.40
0.40
3.02
4.28
2.85
0.40
0.40
0.40
0.40
1.48
28.45
0.40
0.40
78
1.762
D/E ratiox
0.578
0.636
0.569
0.531
0.549
0.502
0.531
0.524
0.487
0.441
0.537
0.502
0.531
47
70.52
Enterprise value£M
19.85
17.71
15.20
15.63
16.58
14.08
11.97
11.98
10.90
10.26
55.49
(9.16%)
(6.93%)
61
63.02
LT debt£M
27.05
26.72
28.76
34.64
40.23
46.45
53.74
62.63
72.28
79.74
10.06
14.66%
12.00%
47
Revenue
£71.27M
2.96%
1.00×
Cost of revenue
£49.89M
2.96%
1.00×
Operating expenses
£13.37M
2.37%
0.94×
Cash and investments
14.65%
Spread over hurdle
(7.74%)