121.8
Revenue£M
66.02
69.52
75.90
82.03
90.27
97.56
106.5
113.3
124.6
131.1
128.7
7.75%
8.05%
48
29.29
Revenue growth%
24.56
23.24
23.84
25.71
24.29
27.01
24.29
25.12
25.84
23.42
23.40
25.12
24.43
81
24.77
Gross margin%
30.31
28.17
30.48
29.63
27.97
28.43
26.22
24.03
22.97
21.79
3.73
24.03
28.07
45
4.78
Operating margin%
18.68
15.76
15.33
17.47
18.86
20.78
21.49
18.64
18.96
16.11
9.69
18.96
18.66
35
23.78
Net margin%
14.99
15.25
12.83
10.59
9.44
12.11
14.07
15.72
15.06
15.85
3.29
15.06
14.53
55
17.35
P/E ratio (avg)x
23.73
23.45
23.31
25.98
24.17
26.88
27.86
27.73
28.36
30.56
6.304
27.86
26.43
60
15.76
EV/EBITx
27.61
29.29
32.57
29.82
30.55
28.57
32.02
32.78
36.30
38.62
18.56
32.78
31.28
61
28.29
FCF yield (avg)%
13.38
14.15
14.09
13.76
11.43
11.61
8.71
11.27
9.01
9.00
21.06
9.01
11.52
59
19.94
FCF margin%
21.71
20.19
21.19
24.15
26.40
24.34
22.80
20.27
17.72
20.49
19.97
20.49
21.45
11
1.639
FCF / Net incomex
0.117
0.111
0.101
0.103
0.107
0.103
0.114
0.110
0.106
0.100
0.853
0.106
0.107
38
14.45
ROIC%
5.82
4.20
5.67
6.56
4.55
6.53
9.14
9.19
6.62
8.01
6.69
8.01
6.54
6
19.56
Return on equity%
17.76
17.92
20.21
18.43
16.49
13.58
15.76
18.45
19.62
19.31
17.27
18.45
18.18
51
29.04
Return on assets%
0.40
0.40
1.55
1.90
0.40
0.40
0.54
0.40
0.40
0.40
16.13
0.40
0.40
25
0.06
EPS£
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
(0.46%)
(1.23%)
—
15.47
EPS growth%
16.62
13.86
11.04
13.58
11.30
11.48
8.94
6.77
8.37
10.45
3.94
8.94
11.17
26
0.03
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.04
(7.11%)
(7.64%)
—
0.10
FCF per share£
0.07
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.06
0.04
(2.19%)
(1.26%)
—
0.07
Dividend per sh£
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
2.87%
(1.21%)
—
11.58
Div yield (avg)%
8.61
6.77
4.52
7.45
6.77
3.92
3.15
0.45
0.40
0.97
22.13
0.97
4.22
37
9.94
Payout ratio%
24.35
26.55
23.69
20.73
21.28
22.59
23.11
23.38
24.64
24.90
27.86
23.38
23.53
34
0.487
Shares (diluted)B
0.884
0.926
0.912
0.882
0.860
0.948
1.006
1.012
1.179
1.270
0.498
8.12%
3.96%
39
26.52
Buyback yield%
14.92
12.49
15.39
15.92
15.15
17.92
18.67
17.87
14.92
13.16
16.01
17.87
15.27
42
1.399
D/E ratiox
1.395
1.475
1.717
1.641
1.692
1.655
1.845
2.123
2.454
2.317
0.942
2.123
1.705
88
9.030
Enterprise value£M
68.80
67.73
71.23
70.54
73.37
79.91
80.77
75.93
77.34
87.53
94.41
3.59%
3.16%
89
6.547
LT debt£M
79.17
78.37
83.52
85.98
79.39
74.81
79.66
81.83
86.59
88.67
57.95
2.23%
2.25%
41
Revenue
£131.1M
8.05%
1.00×
Cost of revenue
£87.72M
8.13%
1.01×
Operating expenses
£22.01M
7.90%
0.99×
Cash and investments
18.90%
Goodwill & intangibles
15.94%