0.448
Revenue£M
1.339
1.464
1.541
1.643
1.780
1.930
2.097
2.253
2.446
2.607
0.472
7.94%
7.80%
11
18.87
Revenue growth%
12.54
12.39
12.85
11.56
11.89
10.28
12.07
11.33
10.99
9.72
12.90
10.99
11.72
17
12.44
Gross margin%
20.42
20.25
20.00
17.30
18.52
19.27
17.66
16.50
14.04
14.52
7.13
16.50
18.09
71
12.96
Operating margin%
11.47
9.62
7.88
9.86
8.75
6.01
5.80
7.02
9.41
10.98
8.20
7.02
9.08
15
12.17
Net margin%
9.38
6.94
6.83
8.27
10.16
8.59
11.58
12.30
11.83
8.85
26.36
11.58
9.12
24
29.58
P/E ratio (avg)x
30.82
36.10
41.30
46.12
52.71
50.88
50.13
50.73
54.98
55.14
18.95
50.88
50.43
63
37.51
EV/EBITx
21.91
21.83
23.92
24.74
25.65
29.08
29.89
34.56
33.76
39.22
29.03
33.76
27.36
10
27.78
FCF yield (avg)%
17.86
17.40
14.72
12.85
13.58
15.61
15.73
16.89
16.50
15.52
6.42
15.73
15.67
9
27.86
FCF margin%
7.37
10.08
13.06
12.55
12.07
14.39
11.47
11.27
13.47
15.22
19.37
13.47
12.31
63
0.695
FCF / Net incomex
0.738
0.718
0.809
0.945
1.076
1.253
1.299
1.238
1.181
1.169
0.421
1.238
1.123
92
27.53
ROIC%
27.90
29.18
28.61
28.18
26.88
29.15
31.83
33.51
31.59
29.28
19.62
31.59
29.16
8
10.97
Return on equity%
33.07
30.92
28.15
25.73
25.13
24.23
25.69
25.95
25.02
26.61
10.85
25.69
25.84
57
8.63
Return on assets%
11.49
11.23
10.70
12.30
13.04
15.25
16.96
14.79
12.99
12.83
8.87
14.79
12.91
15
0.07
EPS£
0.09
0.09
0.09
0.10
0.10
0.10
0.10
0.09
0.10
0.09
0.07
(1.98%)
(0.50%)
—
16.53
EPS growth%
3.91
6.34
7.50
5.81
3.77
6.20
9.05
6.76
4.93
6.90
8.76
6.76
6.27
46
0.05
Bookvalue per sh£
0.12
0.12
0.12
0.12
0.14
0.16
0.18
0.17
0.18
0.18
0.02
4.96%
5.96%
—
0.06
FCF per share£
0.11
0.11
0.12
0.12
0.13
0.12
0.12
0.12
0.12
0.11
0.11
(3.02%)
1.23%
—
0.07
Dividend per sh£
0.16
0.18
0.17
0.19
0.22
0.24
0.25
0.23
0.25
0.27
0.06
4.96%
7.09%
—
13.62
Div yield (avg)%
15.81
14.55
14.67
16.73
18.02
19.94
19.40
21.42
19.36
21.70
27.10
19.94
18.69
60
10.67
Payout ratio%
23.68
20.78
18.13
18.34
20.46
20.31
20.21
20.02
20.65
21.57
20.84
20.31
20.38
18
26.21
Shares (diluted)M
23.50
22.11
23.25
22.00
22.45
20.11
20.28
21.88
22.68
20.58
26.12
(1.72%)
(1.70%)
61
25.22
Buyback yield%
13.29
12.93
10.75
9.80
8.18
6.45
8.88
8.17
10.09
8.95
26.49
8.88
9.38
93
0.992
D/E ratiox
1.545
1.542
1.518
1.348
1.289
1.170
1.097
1.072
0.986
0.852
0.298
1.072
1.229
93
1.227
Enterprise value£M
2.088
2.104
2.215
2.322
2.228
2.464
2.873
3.003
2.974
3.032
1.944
6.36%
4.46%
25
2.889
LT debt£M
2.434
2.504
2.841
3.294
3.835
4.232
4.655
5.090
5.601
6.448
2.320
10.95%
9.40%
12
Revenue
£2.607M
7.80%
1.00×
Cost of revenue
£1.394M
7.64%
0.99×
Operating expenses
£0.615M
8.34%
1.05×
Cash and investments
16.51%
Goodwill & intangibles
15.91%