22.59
Revenue£M
67.67
66.74
67.33
67.15
67.74
68.43
69.37
68.84
70.18
71.89
23.13
1.20%
0.56%
92
15.97
Revenue growth%
22.22
19.74
20.99
19.84
20.72
17.79
17.09
14.94
12.02
10.56
26.36
14.94
18.76
83
19.42
Gross margin%
15.27
13.13
13.31
10.45
11.88
9.61
8.05
10.84
12.55
15.39
18.86
10.84
12.22
77
15.60
Operating margin%
7.82
9.33
11.36
14.15
12.19
12.24
14.46
15.69
18.57
19.90
8.39
15.69
13.19
31
13.68
Net margin%
26.27
27.09
25.33
27.21
29.46
29.53
31.21
33.04
35.96
33.71
28.62
33.04
29.50
11
24.56
P/E ratio (avg)x
36.62
36.95
39.24
38.78
42.89
42.75
48.35
49.27
55.33
62.67
29.55
49.27
42.82
23
25.63
EV/EBITx
32.36
33.05
38.57
44.68
47.40
55.60
54.28
59.65
63.86
75.21
9.877
59.65
50.84
84
5.25
FCF yield (avg)%
8.59
6.71
7.97
9.24
10.11
11.13
13.83
11.95
11.81
9.55
20.23
11.81
9.83
35
20.84
FCF margin%
14.83
17.27
17.98
20.08
23.08
20.15
20.49
22.42
20.64
23.35
25.30
20.64
20.32
66
0.332
FCF / Net incomex
1.611
1.522
1.497
1.674
1.659
1.625
1.796
1.734
1.780
1.676
0.882
1.734
1.666
85
18.96
ROIC%
23.39
24.30
26.19
28.64
29.24
30.66
28.42
25.62
28.25
30.99
16.97
28.42
28.34
49
11.58
Return on equity%
16.01
13.52
10.81
10.81
10.77
13.70
14.84
17.00
15.82
16.83
3.91
15.82
14.27
79
24.26
Return on assets%
3.85
5.95
7.14
4.92
5.63
7.64
10.42
12.04
14.85
12.13
29.78
12.04
7.39
92
0.05
EPS£
0.12
0.12
0.12
0.12
0.13
0.15
0.13
0.14
0.14
0.15
0.05
2.23%
3.10%
—
12.26
EPS growth%
20.76
23.12
22.72
22.28
23.86
22.66
25.23
27.86
30.58
29.47
12.00
27.86
23.49
15
0.06
Bookvalue per sh£
0.13
0.11
0.10
0.11
0.11
0.10
0.09
0.08
0.07
0.07
0.03
(9.01%)
(7.11%)
—
0.08
FCF per share£
0.15
0.15
0.16
0.17
0.16
0.17
0.19
0.17
0.19
0.18
0.09
1.79%
0.87%
—
0.09
Dividend per sh£
0.10
0.11
0.13
0.14
0.15
0.16
0.16
0.17
0.19
0.20
0.04
5.87%
8.82%
—
4.44
Div yield (avg)%
0.40
1.16
4.01
2.45
3.53
4.66
5.96
3.22
0.40
0.58
17.16
3.22
2.83
73
2.69
Payout ratio%
19.89
19.48
16.72
18.49
19.77
18.92
16.69
16.93
14.73
15.14
18.74
16.69
17.71
78
276.3
Shares (diluted)M
235.3
237.1
246.7
257.7
274.4
252.4
255.3
278.2
249.1
268.5
288.6
(0.43%)
1.07%
72
26.55
Buyback yield%
26.52
23.84
23.07
20.91
18.98
19.23
19.22
17.36
16.11
17.78
23.35
17.78
19.23
23
1.379
D/E ratiox
2.037
2.034
2.250
2.399
2.824
2.720
2.844
3.083
2.952
3.480
1.700
2.952
2.772
72
8.485
Enterprise value£M
8.206
9.008
10.18
9.599
10.58
11.03
12.26
11.65
13.48
14.70
31.69
6.79%
6.09%
82
54.82
LT debt£M
74.65
86.59
96.42
109.7
123.9
122.1
139.1
147.4
145.0
168.3
21.84
6.32%
9.91%
53
Revenue
£71.89M
0.56%
1.00×
Cost of revenue
£47.79M
0.23%
0.97×
Operating expenses
£15.57M
0.90%
1.03×
Goodwill & intangibles
20.14%
Spread over hurdle
(4.28%)