5.441
Revenue£M
9.468
10.07
10.67
11.40
12.42
13.56
14.40
15.60
16.96
17.98
5.666
7.68%
7.21%
63
21.76
Revenue growth%
19.22
18.58
16.95
14.57
15.04
12.39
10.83
11.17
8.37
10.74
17.62
10.83
13.48
88
25.56
Gross margin%
24.86
26.39
28.88
27.38
25.89
25.88
23.60
21.77
19.96
22.73
11.25
22.73
25.37
40
9.49
Operating margin%
6.41
6.55
3.66
3.29
4.26
2.08
2.57
0.40
0.40
0.62
7.93
0.62
2.93
41
27.95
Net margin%
16.00
16.78
14.00
16.63
16.37
15.45
17.68
19.78
20.66
18.80
26.36
18.80
16.70
61
6.465
P/E ratio (avg)x
34.24
34.74
39.85
42.96
41.12
47.14
54.98
56.26
58.50
57.16
30.71
56.26
45.05
66
18.17
EV/EBITx
33.68
38.53
44.66
42.88
41.07
45.48
47.59
45.59
45.46
44.42
17.66
45.48
44.54
24
28.60
FCF yield (avg)%
29.34
27.37
27.66
27.06
29.67
29.22
29.41
28.54
31.23
31.41
4.31
29.41
29.28
57
9.38
FCF margin%
21.10
20.64
17.76
20.21
21.12
22.67
20.56
21.22
21.61
20.77
8.59
21.22
20.93
68
1.460
FCF / Net incomex
1.409
1.576
1.627
1.804
1.818
1.937
2.058
2.193
2.071
2.122
0.293
2.071
1.877
68
18.52
ROIC%
5.19
5.88
7.99
8.35
10.89
11.56
8.57
9.28
10.07
10.37
22.50
10.07
8.93
64
25.24
Return on equity%
8.47
7.14
9.17
7.93
6.54
6.10
7.59
5.02
3.29
5.94
24.28
5.94
6.84
83
19.76
Return on assets%
18.49
20.25
22.82
20.45
18.88
21.19
19.52
20.57
17.87
20.66
6.61
20.57
20.35
28
0.11
EPS£
0.19
0.19
0.22
0.23
0.24
0.27
0.28
0.30
0.32
0.37
0.11
9.55%
6.56%
—
3.80
EPS growth%
5.72
5.04
7.41
4.87
5.28
6.38
9.14
9.51
7.80
7.30
2.99
7.80
6.84
76
0.04
Bookvalue per sh£
0.27
0.29
0.32
0.33
0.33
0.35
0.37
0.40
0.37
0.39
0.13
3.49%
5.12%
—
0.18
FCF per share£
0.16
0.14
0.15
0.16
0.16
0.15
0.14
0.13
0.12
0.12
0.07
(5.28%)
(1.51%)
—
0.14
Dividend per sh£
0.19
0.20
0.18
0.19
0.20
0.20
0.22
0.24
0.24
0.22
0.09
1.98%
0.29%
—
11.42
Div yield (avg)%
8.21
6.86
7.72
5.34
2.36
3.00
3.05
1.06
1.47
3.31
27.22
3.00
3.18
17
9.57
Payout ratio%
25.99
27.95
26.27
23.97
24.93
25.58
26.22
26.45
24.01
23.90
6.93
25.58
25.78
55
56.81
Shares (diluted)M
59.28
60.78
56.79
62.12
63.86
66.04
67.91
66.04
69.89
69.74
57.61
1.78%
2.41%
88
18.49
Buyback yield%
18.37
15.94
16.40
16.46
15.96
15.46
16.64
17.71
20.25
20.61
9.01
17.71
16.55
79
1.589
D/E ratiox
1.221
1.261
1.441
1.394
1.318
1.308
1.491
1.584
1.661
1.852
0.938
1.584
1.417
87
20.49
Enterprise value£M
13.22
12.62
12.38
13.52
14.35
13.83
15.22
15.50
17.04
15.99
18.89
2.19%
0.89%
69
22.63
LT debt£M
19.05
20.29
21.17
23.48
25.49
27.25
27.08
31.55
36.54
37.83
11.04
8.21%
8.57%
6
Revenue
£17.98M
7.21%
1.00×
Cost of revenue
£7.529M
7.23%
1.00×
Operating expenses
£4.278M
7.11%
0.99×
Goodwill & intangibles
14.95%
Return on capital
133.21%
Spread over hurdle
124.40%