1.699
Revenue£M
2.886
2.907
2.999
3.092
3.141
3.158
3.297
3.354
3.469
3.533
1.844
2.38%
2.08%
21
10.31
Revenue growth%
15.55
15.47
12.52
10.81
12.52
12.04
11.38
12.98
10.98
13.60
8.99
12.04
12.52
36
23.42
Gross margin%
18.65
17.68
16.80
18.18
19.30
18.67
18.99
17.27
16.70
17.95
12.32
17.95
18.07
57
15.33
Operating margin%
10.04
8.39
8.51
8.49
8.64
8.11
6.85
8.13
9.38
6.74
17.32
8.11
8.44
88
25.80
Net margin%
4.73
2.56
2.49
0.40
1.52
0.46
1.14
0.87
3.35
0.70
8.74
0.87
1.33
52
26.78
P/E ratio (avg)x
15.00
15.59
16.63
15.44
14.72
14.22
12.65
12.50
12.48
12.28
24.00
12.50
14.47
8
17.45
EV/EBITx
41.29
40.05
41.10
48.72
47.54
56.22
54.74
58.30
64.15
72.20
31.35
58.30
51.73
12
10.52
FCF yield (avg)%
16.10
18.76
18.23
17.24
15.11
17.37
16.82
15.61
17.14
16.18
16.06
16.82
16.98
70
25.22
FCF margin%
16.26
14.91
16.07
16.64
18.60
21.35
23.65
25.45
24.90
27.59
24.63
24.90
19.97
38
1.172
FCF / Net incomex
0.492
0.517
0.569
0.600
0.633
0.646
0.641
0.589
0.596
0.655
1.167
0.641
0.598
55
11.06
ROIC%
0.40
0.40
1.51
3.40
4.67
4.80
3.45
2.78
5.04
4.97
15.88
4.80
3.43
59
16.54
Return on equity%
2.87
2.89
0.51
0.40
2.56
1.23
0.40
1.67
4.44
3.63
14.67
1.67
2.11
65
4.52
Return on assets%
22.14
21.68
21.18
23.80
22.49
23.72
21.10
20.07
19.92
22.79
13.00
21.10
21.91
38
0.05
EPS£
0.05
0.05
0.06
0.07
0.07
0.08
0.10
0.11
0.13
0.16
0.06
17.76%
14.42%
—
8.27
EPS growth%
7.05
4.34
5.05
3.80
2.65
2.42
4.23
5.13
8.10
10.70
14.00
5.13
4.70
51
0.04
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
3.25%
2.75%
—
0.06
FCF per share£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
(3.63%)
(1.91%)
—
0.01
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.78%)
(4.12%)
—
10.26
Div yield (avg)%
21.17
22.60
22.74
22.89
22.91
20.57
21.63
19.11
17.84
15.36
20.09
19.11
21.40
72
12.46
Payout ratio%
3.14
3.06
4.72
5.67
6.07
3.72
4.83
5.97
8.29
9.83
9.39
5.97
5.25
17
24.94
Shares (diluted)M
25.72
24.81
23.92
22.14
23.13
22.81
23.11
19.62
18.51
17.86
25.27
(5.03%)
(3.39%)
79
21.18
Buyback yield%
0.40
0.40
2.51
0.40
0.63
0.40
2.82
3.23
2.29
5.22
12.45
2.82
1.46
89
1.052
D/E ratiox
0.906
0.952
1.044
1.011
1.004
1.014
0.990
1.052
1.004
1.020
0.781
1.014
1.008
76
2.703
Enterprise value£M
3.994
3.821
4.059
4.603
4.874
5.556
5.344
5.996
5.906
6.111
0.895
4.63%
5.71%
46
3.027
LT debt£M
0.997
1.082
1.062
1.149
1.244
1.213
1.212
1.122
1.068
1.076
1.638
(2.86%)
1.22%
56
Revenue
£3.533M
2.08%
1.00×
Cost of revenue
£2.112M
1.78%
0.97×
Operating expenses
£0.477M
3.01%
1.10×
Goodwill & intangibles
18.65%