30.65
Revenue£M
38.29
41.17
43.57
44.78
46.99
50.08
53.83
56.42
60.10
63.50
32.25
6.21%
5.91%
83
26.21
Revenue growth%
33.07
30.35
27.91
29.79
26.95
25.69
27.40
27.03
28.32
26.67
18.20
27.03
27.65
20
12.54
Gross margin%
20.65
20.77
19.35
17.87
17.11
16.42
14.66
12.48
12.57
13.67
4.13
13.67
16.77
86
9.89
Operating margin%
21.21
19.62
16.87
17.99
19.82
22.48
22.44
24.93
27.06
27.70
17.51
24.93
21.83
48
10.99
Net margin%
18.94
21.03
19.61
16.62
14.77
13.59
14.87
13.97
15.34
12.90
14.61
13.97
15.11
74
7.758
P/E ratio (avg)x
13.65
13.66
15.01
14.96
15.79
14.22
13.43
13.20
12.19
13.11
25.49
13.20
13.65
85
7.485
EV/EBITx
48.03
47.99
48.32
53.37
49.41
55.56
59.93
63.84
62.91
65.57
25.90
62.91
54.46
41
21.24
FCF yield (avg)%
19.42
19.99
19.99
19.81
21.29
20.10
20.15
20.61
20.70
21.06
4.77
20.61
20.13
75
21.76
FCF margin%
20.14
22.97
25.66
27.11
30.04
29.25
28.07
27.52
30.28
30.03
7.04
29.25
27.80
46
0.392
FCF / Net incomex
1.776
1.751
1.676
1.589
1.524
1.594
1.747
1.711
1.647
1.811
1.429
1.711
1.694
66
6.13
ROIC%
19.08
21.78
21.33
19.50
19.39
22.36
23.60
25.59
26.45
28.64
22.08
25.59
22.07
49
13.02
Return on equity%
7.84
7.16
10.10
12.79
15.35
17.34
17.09
18.38
16.69
16.88
2.85
17.09
16.02
85
24.20
Return on assets%
10.08
10.11
10.03
11.65
13.12
11.32
10.61
12.26
9.30
10.78
4.37
10.78
10.70
47
0.74
EPS£
0.63
0.61
0.57
0.59
0.56
0.49
0.52
0.44
0.46
0.47
0.80
(3.37%)
(2.10%)
—
14.45
EPS growth%
2.08
0.40
1.76
0.40
1.75
2.44
4.10
1.59
2.55
4.47
11.57
2.55
1.92
84
0.43
Bookvalue per sh£
0.61
0.64
0.63
0.59
0.58
0.54
0.49
0.53
0.47
0.43
0.78
(5.78%)
(3.20%)
—
0.21
FCF per share£
0.18
0.15
0.14
0.14
0.12
0.12
0.11
0.09
0.08
0.07
1.01
(9.71%)
(9.48%)
—
0.57
Dividend per sh£
1.09
0.96
1.02
0.98
0.88
0.94
0.97
1.09
1.05
1.13
0.16
5.18%
1.07%
—
4.57
Div yield (avg)%
22.41
22.66
22.17
22.55
22.83
22.36
23.72
23.37
22.74
22.24
18.14
22.74
22.60
17
27.64
Payout ratio%
10.83
9.99
10.59
12.47
10.08
7.68
9.70
11.81
11.48
10.12
18.91
10.12
10.35
73
33.93
Shares (diluted)M
46.62
53.28
53.66
53.94
56.76
65.74
73.67
75.17
81.87
80.99
33.83
7.37%
6.81%
16
28.68
Buyback yield%
5.77
6.20
6.71
6.65
6.45
8.14
8.40
10.84
13.65
11.18
14.32
10.84
7.42
79
1.042
D/E ratiox
0.359
0.315
0.304
0.284
0.291
0.280
0.286
0.266
0.240
0.259
1.508
0.266
0.285
73
18.12
Enterprise value£M
35.31
33.80
33.80
38.75
46.33
46.72
54.20
55.89
59.95
69.47
18.56
8.44%
6.88%
7
36.09
LT debt£M
69.85
79.27
81.63
89.71
95.69
98.23
114.3
133.1
152.6
145.2
7.061
8.69%
7.48%
27
Revenue
£63.50M
5.91%
1.00×
Cost of revenue
£37.72M
6.27%
1.03×
Operating expenses
£8.050M
4.55%
0.88×