25.91
Revenue£M
15.43
16.24
17.30
18.84
19.97
21.50
23.44
25.11
27.61
29.10
27.61
7.82%
7.15%
11
5.88
Revenue growth%
6.78
5.18
2.29
1.60
3.26
2.35
0.40
3.34
3.53
2.87
2.33
2.87
3.06
13
23.55
Gross margin%
1.58
0.40
1.62
0.40
2.82
5.12
7.18
5.49
3.72
3.52
19.14
5.12
3.17
54
6.80
Operating margin%
21.89
24.84
21.89
20.27
19.43
19.63
19.70
20.86
21.60
20.55
3.56
20.55
20.71
37
10.17
Net margin%
14.47
12.83
13.61
12.84
15.36
13.94
15.60
17.99
18.54
19.94
24.64
17.99
14.92
7
15.31
P/E ratio (avg)x
65.14
64.11
75.22
75.23
77.13
84.67
92.99
104.8
121.4
136.6
32.02
104.8
80.90
90
8.469
EV/EBITx
10.53
11.18
10.57
9.870
9.977
10.74
11.08
10.50
12.04
11.24
9.936
11.08
10.65
85
24.46
FCF yield (avg)%
2.74
0.92
0.40
1.67
4.11
2.96
4.93
6.07
5.92
8.09
20.75
5.92
3.54
25
2.02
FCF margin%
13.95
15.02
14.17
12.67
10.86
13.83
11.87
11.50
12.77
14.01
3.40
12.77
13.30
17
1.658
FCF / Net incomex
0.983
1.046
1.041
1.088
1.262
1.462
1.385
1.583
1.723
2.010
0.873
1.583
1.323
42
11.85
ROIC%
1.79
4.34
7.18
9.36
9.24
7.30
6.00
8.76
9.64
6.71
22.31
7.30
7.24
25
27.78
Return on equity%
20.13
19.90
20.26
21.24
19.02
19.57
20.45
17.71
15.96
14.55
19.67
17.71
19.74
76
29.86
Return on assets%
15.15
12.66
15.47
18.46
21.30
18.99
16.81
19.42
18.44
18.12
14.16
18.44
18.28
39
0.14
EPS£
0.14
0.14
0.14
0.16
0.17
0.18
0.19
0.20
0.23
0.23
0.14
6.03%
5.47%
—
20.95
EPS growth%
10.57
8.31
11.14
10.46
10.77
7.81
9.98
7.02
4.94
4.79
24.93
7.02
9.14
58
0.13
Bookvalue per sh£
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.05
1.69%
3.51%
—
0.15
FCF per share£
0.33
0.38
0.39
0.42
0.46
0.47
0.49
0.57
0.68
0.65
0.19
7.51%
8.56%
—
0.16
Dividend per sh£
0.14
0.15
0.17
0.19
0.21
0.22
0.22
0.21
0.24
0.27
0.11
5.42%
7.33%
—
4.89
Div yield (avg)%
22.55
22.33
19.59
22.39
24.04
23.71
21.66
24.02
24.96
23.36
14.43
23.71
22.95
55
16.86
Payout ratio%
3.35
2.31
1.32
0.40
0.40
1.55
1.80
0.40
0.40
1.44
15.08
1.44
1.38
36
100.0
Shares (diluted)M
96.36
110.4
101.8
109.5
108.2
104.1
96.02
99.37
111.6
118.1
97.30
1.76%
1.89%
89
23.59
Buyback yield%
22.25
24.71
27.33
26.67
29.51
30.08
28.18
28.84
29.58
29.47
13.16
29.47
28.51
83
1.049
D/E ratiox
1.526
1.499
1.471
1.596
1.813
1.765
2.008
2.009
2.311
2.360
1.584
2.009
1.789
76
10.87
Enterprise value£M
13.04
12.79
11.77
11.54
13.22
12.30
11.79
11.00
11.08
11.73
16.58
(2.37%)
(1.33%)
82
3.261
LT debt£M
12.45
12.23
13.16
14.51
14.59
16.96
19.78
22.99
22.60
22.79
4.801
9.33%
5.79%
83
Revenue
£29.10M
7.15%
1.00×
Cost of revenue
£14.43M
7.54%
1.04×
Operating expenses
£6.927M
6.80%
0.97×
Spread over hurdle
18.25%