4.358
Revenue£M
7.758
8.403
8.854
9.451
10.01
10.63
11.26
12.09
12.96
14.14
4.854
7.15%
6.75%
17
12.76
Revenue growth%
24.23
22.79
24.65
23.90
21.93
19.68
21.65
21.42
22.86
25.20
17.01
21.65
22.83
26
21.51
Gross margin%
21.21
20.67
18.81
17.69
17.79
14.85
16.82
19.71
20.37
19.94
5.53
19.71
19.26
87
5.77
Operating margin%
15.86
16.94
17.60
18.47
16.73
15.84
18.28
16.65
18.20
15.53
4.56
16.65
16.83
88
3.76
Net margin%
29.69
27.23
27.43
25.51
23.35
24.41
26.85
27.63
27.23
26.45
7.20
26.85
27.04
31
22.78
P/E ratio (avg)x
17.89
18.88
19.14
19.59
17.65
17.72
16.02
14.20
13.69
15.18
30.96
15.18
17.68
33
8.017
EV/EBITx
13.43
14.06
15.53
18.01
18.51
21.49
22.32
23.13
22.44
22.95
20.31
22.44
20.00
25
19.06
FCF yield (avg)%
10.20
8.25
5.81
8.00
9.60
12.27
11.88
11.11
11.01
13.78
2.09
11.88
10.61
57
29.18
FCF margin%
31.20
28.89
27.28
25.29
25.72
26.67
28.74
27.28
25.70
28.43
19.99
27.28
27.28
51
0.922
FCF / Net incomex
1.080
0.988
1.007
0.916
0.894
0.963
0.894
0.893
0.943
0.858
0.362
0.894
0.929
78
11.05
ROIC%
0.40
1.53
0.40
0.40
0.40
0.40
0.40
1.88
3.25
1.32
3.18
1.32
0.40
88
4.26
Return on equity%
6.63
8.41
8.76
7.16
8.68
8.95
10.41
7.84
9.46
7.49
6.85
8.95
8.54
18
27.81
Return on assets%
3.79
5.58
6.08
7.45
6.86
4.61
5.05
4.78
5.95
3.97
27.48
4.78
5.32
81
0.05
EPS£
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.06
7.30%
7.34%
—
18.91
EPS growth%
3.37
4.42
5.86
6.45
7.59
5.20
7.51
10.03
7.24
8.37
22.71
7.51
6.85
25
0.04
Bookvalue per sh£
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.04%
(1.86%)
—
0.05
FCF per share£
0.11
0.10
0.11
0.12
0.13
0.15
0.18
0.18
0.17
0.17
0.06
4.27%
6.63%
—
0.05
Dividend per sh£
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.10%
4.76%
—
24.69
Div yield (avg)%
2.96
2.61
3.79
5.78
5.93
6.14
6.01
4.31
3.93
2.42
15.64
4.31
4.12
5
5.18
Payout ratio%
28.53
28.81
27.03
29.67
30.53
31.02
30.91
29.08
27.80
30.45
16.60
30.45
29.38
93
135.3
Shares (diluted)M
132.3
144.0
160.8
144.3
148.7
141.9
127.3
126.3
124.2
112.9
130.5
(5.37%)
(1.87%)
64
28.07
Buyback yield%
13.92
14.58
16.85
16.46
16.16
14.41
15.50
15.69
15.08
13.47
24.45
15.08
15.29
89
1.128
D/E ratiox
0.722
0.779
0.861
1.021
1.121
1.343
1.371
1.503
1.476
1.648
0.344
1.476
1.232
60
9.803
Enterprise value£M
8.181
9.456
9.122
9.183
9.124
9.757
9.320
10.08
12.01
13.43
18.82
8.04%
6.38%
57
1.478
LT debt£M
18.90
20.38
19.93
19.51
22.00
22.84
25.11
27.28
30.60
36.53
16.48
10.67%
7.53%
63
Revenue
£14.14M
6.75%
1.00×
Cost of revenue
£7.524M
6.91%
1.02×
Operating expenses
£1.969M
6.25%
0.95×
Goodwill & intangibles
14.55%
Spread over hurdle
19.73%