65.68
Revenue£M
55.54
59.27
63.16
67.45
71.58
74.48
77.92
80.63
84.49
71.91
75.61
4.61%
5.24%
15
6.94
Revenue growth%
11.39
8.97
10.44
9.15
8.01
5.68
7.95
10.13
7.23
13.45
6.40
7.95
8.68
62
13.69
Gross margin%
13.99
12.00
14.92
12.79
15.51
18.26
15.82
16.06
13.12
10.01
27.93
15.82
14.45
63
3.56
Operating margin%
23.86
25.62
27.57
24.67
25.77
23.84
25.05
27.05
24.17
23.04
18.25
25.05
24.86
30
5.80
Net margin%
23.38
21.16
19.73
17.64
16.94
16.33
18.69
17.53
18.77
5.87
14.04
17.53
18.73
52
12.42
P/E ratio (avg)x
28.13
27.16
28.74
32.95
38.34
43.99
48.26
52.98
51.75
12.83
7.512
48.26
35.64
34
7.905
EV/EBITx
31.87
35.01
35.64
36.13
37.29
42.73
40.52
42.87
45.71
27.01
28.35
42.73
36.71
33
16.22
FCF yield (avg)%
9.68
8.00
6.90
9.01
7.53
7.89
6.09
4.21
1.82
9.84
6.92
6.09
7.71
31
14.80
FCF margin%
11.84
14.05
11.44
11.64
9.46
10.12
8.99
11.49
12.51
23.02
18.85
10.12
11.56
66
1.750
FCF / Net incomex
1.427
1.444
1.479
1.447
1.481
1.481
1.444
1.448
1.555
1.788
0.229
1.481
1.448
7
18.01
ROIC%
28.93
30.50
27.56
29.54
29.50
28.23
31.08
33.84
33.38
9.50
24.52
31.08
29.52
92
14.96
Return on equity%
21.48
18.56
21.00
19.77
17.74
16.86
13.92
15.48
13.53
16.38
28.78
15.48
18.15
33
26.42
Return on assets%
19.43
21.69
23.22
26.15
28.58
28.12
26.30
29.24
28.68
29.59
18.13
28.58
26.22
47
0.04
EPS£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
6.81%
4.83%
—
21.66
EPS growth%
30.10
27.15
25.82
23.25
20.27
19.65
16.91
14.05
11.60
14.58
13.17
16.91
21.76
81
0.03
Bookvalue per sh£
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.05
0.05
4.29%
6.65%
—
0.02
FCF per share£
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.07
0.04
0.06
3.03%
2.52%
—
0.06
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
2.40%
(2.32%)
—
4.12
Div yield (avg)%
34.22
36.11
38.39
37.60
39.41
37.82
40.37
42.92
44.28
24.36
27.54
40.37
38.11
23
28.28
Payout ratio%
23.14
21.45
19.88
16.98
14.51
14.23
14.25
16.46
17.41
7.99
12.61
14.51
17.19
73
308.7
Shares (diluted)M
280.0
305.3
309.5
302.2
315.4
324.3
337.5
343.8
301.7
311.2
295.1
(0.03%)
0.81%
53
4.67
Buyback yield%
21.87
21.31
20.45
18.78
17.96
17.97
16.43
18.61
20.35
25.91
16.38
17.97
19.56
93
1.413
D/E ratiox
0.196
0.205
0.208
0.189
0.186
0.188
0.193
0.188
0.174
1.487
0.116
0.188
0.191
6
24.60
Enterprise value£M
9.147
9.757
8.545
7.862
8.420
8.805
9.117
9.136
9.050
58.59
9.186
2.85%
(2.09%)
8
62.76
LT debt£M
40.22
37.63
33.68
33.64
30.46
31.04
28.78
31.11
27.67
57.86
3.358
(3.83%)
(4.74%)
71
Revenue
£84.49M
5.24%
1.00×
Cost of revenue
£55.00M
5.41%
1.02×
Operating expenses
£12.60M
5.64%
1.04×
Cash and investments
21.79%
Goodwill & intangibles
17.41%