23.61
Revenue£M
24.35
25.74
26.99
29.14
31.16
32.55
34.96
36.71
38.44
24.21
28.73
5.69%
5.94%
9
3.20
Revenue growth%
17.89
20.28
22.49
22.16
23.99
24.01
26.94
27.48
26.15
26.45
20.19
26.15
23.24
77
15.55
Gross margin%
15.90
18.22
17.25
15.87
17.00
18.77
18.67
17.44
18.52
23.11
21.35
18.52
17.34
32
11.93
Operating margin%
12.90
12.96
12.68
10.55
9.06
8.36
11.34
9.62
8.80
19.40
4.41
9.06
10.95
87
19.74
Net margin%
15.03
13.60
10.87
12.10
14.36
16.90
18.87
17.84
17.63
8.43
4.56
17.63
15.97
32
11.42
P/E ratio (avg)x
12.42
12.62
13.74
14.47
15.21
15.34
18.41
21.85
21.39
29.28
30.88
18.41
14.84
32
33.55
EV/EBITx
14.89
15.46
15.78
16.07
16.92
17.90
20.95
23.31
22.05
35.65
35.03
20.95
16.49
61
12.53
FCF yield (avg)%
0.55
0.40
0.40
2.62
2.77
4.49
3.60
5.64
5.04
22.77
21.95
4.49
3.05
19
17.07
FCF margin%
17.02
19.93
17.83
15.66
18.44
19.46
18.92
19.30
21.08
27.62
16.82
19.30
19.11
11
0.890
FCF / Net incomex
0.975
0.951
0.943
0.954
0.967
1.057
1.033
1.073
1.157
1.407
0.606
1.057
0.971
51
22.56
ROIC%
29.29
28.35
29.71
27.54
29.41
32.37
35.10
36.33
34.83
2.10
18.77
34.83
29.56
56
23.09
Return on equity%
23.68
24.51
21.86
24.64
26.03
27.79
27.42
25.49
26.51
24.82
26.50
26.51
25.58
95
25.35
Return on assets%
25.61
26.63
24.24
23.69
24.24
24.43
25.90
26.21
26.08
24.65
19.80
25.90
25.76
65
0.06
EPS£
0.08
0.09
0.08
0.09
0.10
0.10
0.11
0.13
0.12
0.07
0.07
5.49%
3.85%
—
22.86
EPS growth%
2.92
0.40
0.40
2.83
0.40
1.36
0.40
0.40
0.40
15.94
24.07
0.40
0.40
17
0.05
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.09
0.02
(7.37%)
(6.07%)
—
0.06
FCF per share£
0.12
0.13
0.16
0.18
0.19
0.22
0.27
0.28
0.31
0.04
0.05
11.53%
13.24%
—
0.07
Dividend per sh£
0.18
0.18
0.18
0.18
0.18
0.20
0.20
0.21
0.25
0.07
0.06
7.08%
4.70%
—
10.41
Div yield (avg)%
6.70
9.64
6.97
9.00
8.70
6.60
4.42
6.14
8.89
5.01
8.37
6.60
6.83
79
20.25
Payout ratio%
16.63
18.18
20.20
20.31
18.47
19.86
18.36
18.41
18.06
13.31
8.44
18.41
18.39
73
260.1
Shares (diluted)M
285.2
318.1
338.8
320.8
324.3
360.4
383.1
432.8
408.4
258.1
258.7
4.95%
2.54%
95
18.55
Buyback yield%
33.88
32.02
29.73
27.62
27.54
28.26
31.11
32.54
35.23
16.05
11.04
31.11
31.57
25
1.448
D/E ratiox
1.225
1.290
1.267
1.363
1.464
1.646
1.661
1.640
1.549
1.548
0.468
1.640
1.413
90
21.83
Enterprise value£M
9.748
10.27
9.467
9.843
11.24
12.64
13.29
14.10
15.81
16.02
18.96
9.94%
4.96%
29
10.91
LT debt£M
20.22
19.52
18.62
20.20
22.37
25.00
26.14
30.39
30.34
32.80
10.75
8.48%
5.87%
36
Revenue
£38.44M
5.94%
1.00×
Cost of revenue
£21.85M
6.14%
1.02×
Operating expenses
£8.041M
5.94%
1.00×
Goodwill & intangibles
18.95%
Spread over hurdle
(2.37%)