12.42
Revenue£M
13.32
13.49
13.54
13.83
13.76
13.72
14.06
14.55
15.00
15.46
13.44
2.35%
1.62%
81
12.61
Revenue growth%
0.91
2.05
0.51
1.66
0.40
2.90
5.37
2.97
3.96
5.59
25.52
3.96
2.48
72
12.91
Gross margin%
18.47
19.32
18.50
17.13
18.71
21.12
21.91
24.75
26.91
24.64
6.06
24.64
20.22
44
26.94
Operating margin%
24.98
25.45
24.31
26.41
24.47
25.86
23.89
25.53
23.17
24.05
5.32
24.05
24.72
15
23.88
Net margin%
19.22
18.51
18.11
15.23
15.41
17.20
17.60
17.74
19.77
20.74
6.93
17.74
17.92
71
35.04
P/E ratio (avg)x
14.21
13.66
12.68
13.70
12.53
12.13
10.85
9.438
9.035
9.315
20.60
9.438
12.33
34
20.19
EV/EBITx
37.39
43.14
49.92
54.80
54.73
52.12
50.40
56.54
58.83
62.63
33.62
56.54
53.42
78
21.22
FCF yield (avg)%
8.92
9.69
10.97
8.06
9.50
6.53
8.33
6.83
7.57
9.20
21.85
7.57
8.63
15
3.42
FCF margin%
32.56
33.06
31.99
33.15
31.32
33.90
35.47
33.92
32.21
32.21
9.86
33.90
32.81
60
0.693
FCF / Net incomex
0.557
0.568
0.583
0.632
0.621
0.695
0.643
0.709
0.724
0.683
1.171
0.695
0.637
66
8.44
ROIC%
20.45
19.23
17.75
16.10
16.88
14.04
14.15
15.01
17.74
17.72
10.11
15.01
17.30
63
9.09
Return on equity%
7.73
7.84
6.17
4.83
4.70
6.45
8.45
9.79
10.19
7.24
19.88
8.45
7.48
73
9.73
Return on assets%
28.71
30.98
32.00
30.69
32.77
35.71
35.55
33.61
31.33
30.43
11.83
33.61
31.66
42
0.03
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
6.17%
5.29%
—
16.43
EPS growth%
1.06
3.65
3.56
1.39
1.37
1.95
2.42
3.90
3.20
4.30
20.69
3.20
2.81
40
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
2.77%
3.08%
—
0.01
FCF per share£
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.04
—
7.15%
8.80%
—
0.02
Dividend per sh£
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
—
3.09%
1.79%
—
28.00
Div yield (avg)%
13.03
15.70
16.81
14.88
15.53
13.95
11.22
8.94
8.13
7.20
10.21
8.94
13.49
36
23.03
Payout ratio%
14.51
16.74
16.44
19.21
20.85
23.83
23.36
26.30
26.97
26.30
29.08
26.30
22.10
80
435.5
Shares (diluted)M
422.2
429.6
399.5
385.1
437.7
472.6
531.3
523.3
503.9
563.8
461.5
5.19%
2.99%
40
9.09
Buyback yield%
26.23
25.23
25.02
24.41
24.29
25.33
27.91
30.69
31.75
30.51
21.72
30.51
25.78
12
0.880
D/E ratiox
0.690
0.650
0.629
0.685
0.676
0.643
0.642
0.656
0.621
0.601
0.903
0.642
0.646
87
9.656
Enterprise value£M
14.50
14.78
15.15
15.89
18.39
18.22
21.68
24.13
28.27
29.28
2.416
9.74%
7.14%
24
4.912
LT debt£M
3.182
3.628
3.517
4.162
4.205
4.096
4.024
3.929
3.797
3.998
3.950
(1.01%)
4.17%
34
Revenue
£15.46M
1.62%
1.00×
Cost of revenue
£10.01M
1.69%
1.01×
Operating expenses
£3.188M
1.45%
0.98×
Property and equipment
20.28%
Goodwill & intangibles
17.29%
Spread over hurdle
27.15%