22.64
Revenue£M
15.02
15.41
16.07
16.54
17.09
17.95
19.04
19.98
20.61
21.73
23.83
4.92%
4.10%
87
25.87
Revenue growth%
31.43
29.62
27.12
30.09
27.79
29.85
32.68
34.05
33.26
31.65
9.22
32.68
30.76
10
27.90
Gross margin%
28.54
25.94
28.01
27.84
25.41
22.45
21.89
21.01
22.39
22.25
2.82
22.25
23.93
82
27.38
Operating margin%
11.50
9.64
7.97
9.35
6.73
7.93
7.87
5.94
8.59
7.24
4.64
7.87
7.95
55
3.71
Net margin%
19.02
21.67
22.53
22.76
23.32
23.57
22.32
23.99
22.97
22.96
19.63
22.97
22.86
38
19.33
P/E ratio (avg)x
27.43
30.09
31.44
33.88
29.70
29.67
28.01
25.86
26.46
26.88
26.16
26.88
28.84
9
32.60
EV/EBITx
27.72
28.73
28.88
27.80
25.71
23.86
23.36
24.77
26.82
28.63
8.877
24.77
27.27
75
2.64
FCF yield (avg)%
21.43
22.43
21.76
21.24
18.42
19.31
21.55
19.20
19.15
16.78
4.90
19.20
20.28
68
10.25
FCF margin%
8.00
10.50
9.66
9.60
9.81
7.04
4.36
7.32
7.57
7.88
26.62
7.32
7.94
51
1.043
FCF / Net incomex
2.840
3.361
3.789
4.201
4.598
4.786
5.677
5.457
5.317
5.643
1.259
5.457
4.692
12
18.97
ROIC%
27.73
30.69
33.28
32.68
34.44
33.72
34.14
32.56
31.49
34.15
8.60
33.72
32.98
67
19.68
Return on equity%
13.13
13.39
16.15
18.05
19.75
20.82
20.08
19.34
20.71
23.52
7.28
20.71
19.54
40
26.96
Return on assets%
14.97
14.92
16.01
17.38
17.06
14.49
16.11
13.70
10.82
7.93
25.39
13.70
14.95
27
0.03
EPS£
0.15
0.18
0.20
0.24
0.25
0.27
0.29
0.35
0.34
0.35
0.03
7.49%
10.51%
—
2.90
EPS growth%
10.09
10.56
9.39
8.84
6.76
8.82
11.77
11.01
12.78
14.98
11.10
11.77
10.33
90
0.15
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.14
(7.46%)
(4.54%)
—
0.12
FCF per share£
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.06
0.06
0.05
0.14
(3.03%)
(0.06%)
—
0.05
Dividend per sh£
0.09
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.06
(0.98%)
(2.19%)
—
22.70
Div yield (avg)%
12.11
13.00
14.80
13.19
11.81
12.45
13.53
14.50
15.27
14.27
23.10
14.27
13.36
41
10.01
Payout ratio%
13.11
11.25
11.52
14.34
12.23
11.27
11.55
14.16
12.37
14.69
19.99
12.37
12.30
67
165.9
Shares (diluted)M
163.7
161.2
168.6
158.9
165.6
176.0
197.8
206.2
190.2
205.0
160.5
4.37%
2.53%
23
2.20
Buyback yield%
25.11
22.38
22.48
22.39
23.29
20.60
21.34
23.55
21.38
19.26
14.82
21.34
22.39
89
0.181
D/E ratiox
1.282
1.245
1.303
1.420
1.455
1.486
1.561
1.704
1.529
1.465
1.445
1.529
1.460
84
23.60
Enterprise value£M
13.16
11.60
10.73
11.21
10.36
10.58
10.34
9.740
10.23
9.991
22.01
(0.72%)
(3.38%)
42
14.11
LT debt£M
2.635
2.433
2.484
2.376
2.366
2.176
2.194
2.310
2.516
2.322
11.60
(0.37%)
(1.55%)
13
Revenue
£21.73M
4.10%
1.00×
Cost of revenue
£12.47M
3.95%
0.99×
Operating expenses
£2.238M
4.00%
0.99×