17.95
Revenue£M
6.891
7.497
8.200
8.867
9.692
10.26
11.21
12.24
13.11
14.22
18.76
7.98%
8.42%
88
16.59
Revenue growth%
28.42
26.57
25.76
24.87
22.98
23.09
21.17
18.44
18.58
19.79
17.13
19.79
23.03
90
17.13
Gross margin%
13.90
11.27
10.45
9.40
8.69
11.40
9.86
11.13
12.17
14.73
17.92
11.40
11.20
53
8.16
Operating margin%
27.37
30.23
31.93
32.01
30.87
28.26
26.98
29.19
32.18
32.09
29.67
29.19
30.55
30
5.20
Net margin%
5.18
7.62
8.25
7.02
9.46
10.90
8.35
10.86
11.97
14.37
19.25
10.90
8.90
79
15.12
P/E ratio (avg)x
30.02
33.37
39.15
41.31
48.19
49.41
48.89
48.73
47.87
53.94
34.19
48.89
48.03
66
19.25
EV/EBITx
20.95
22.30
23.39
21.28
21.92
21.69
20.54
19.06
17.67
16.59
9.816
19.06
21.12
29
28.08
FCF yield (avg)%
18.26
20.00
20.23
20.94
22.24
20.41
23.10
25.36
27.36
25.41
24.46
25.36
21.59
12
15.89
FCF margin%
5.18
4.05
3.02
5.98
7.53
10.41
13.08
15.71
17.39
15.53
18.35
15.53
8.97
84
0.632
FCF / Net incomex
0.225
0.233
0.233
0.263
0.288
0.313
0.352
0.390
0.391
0.423
0.934
0.390
0.300
89
25.22
ROIC%
15.75
15.62
14.62
15.09
16.92
19.39
17.19
15.09
16.33
14.00
12.37
16.33
15.68
30
6.72
Return on equity%
21.20
21.64
24.33
25.53
23.79
20.88
18.26
20.78
18.38
15.72
2.53
18.38
21.04
90
5.81
Return on assets%
1.26
1.25
0.40
2.03
0.44
2.96
0.95
0.40
1.33
1.23
3.27
1.23
1.24
89
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.75%
(0.41%)
—
3.99
EPS growth%
16.52
14.76
15.19
17.99
18.71
18.38
16.26
14.59
13.40
13.07
17.95
14.59
15.73
48
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.99%
8.75%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
6.26%
3.76%
—
—
Dividend per sh£
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
13.37%
9.17%
—
2.12
Div yield (avg)%
3.71
6.18
7.85
10.75
13.28
15.31
16.22
13.27
12.09
11.45
25.29
13.27
11.77
90
15.65
Payout ratio%
10.09
7.78
10.54
7.81
5.80
4.53
4.30
5.49
5.79
5.40
15.08
5.40
5.80
20
2.987
Shares (diluted)B
4.372
4.417
4.542
4.639
4.802
4.658
4.546
4.717
5.291
5.432
2.912
2.49%
2.05%
17
18.85
Buyback yield%
3.08
5.31
3.07
0.76
0.40
0.40
0.40
2.00
2.89
5.13
17.48
2.00
2.45
81
1.436
D/E ratiox
0.479
0.525
0.567
0.541
0.500
0.474
0.438
0.445
0.475
0.514
1.547
0.474
0.490
95
9.132
Enterprise value£M
3.716
3.860
3.634
3.752
4.124
4.514
4.784
4.493
5.097
4.842
5.035
3.26%
3.89%
36
15.10
LT debt£M
4.667
5.616
6.068
6.134
6.044
7.051
7.061
8.326
8.766
9.080
12.50
8.48%
7.49%
58
Revenue
£14.22M
8.42%
1.00×
Cost of revenue
£8.778M
8.78%
1.03×
Operating expenses
£1.727M
7.29%
0.90×
Goodwill & intangibles
17.57%
Spread over hurdle
(4.23%)