14.39
Revenue£M
32.55
33.02
33.59
33.92
33.93
35.04
35.08
35.87
36.09
36.90
15.15
1.70%
1.36%
85
15.22
Revenue growth%
24.32
25.35
28.00
30.74
30.23
32.66
32.68
35.42
36.81
36.22
17.35
35.42
31.70
16
22.03
Gross margin%
29.38
28.82
30.22
30.15
28.33
26.72
28.64
28.29
27.78
25.23
19.53
27.78
28.49
26
21.00
Operating margin%
28.23
30.51
30.83
32.19
35.11
32.92
34.05
36.57
36.70
35.90
6.30
35.90
33.48
46
19.25
Net margin%
1.26
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.07
12.85
0.40
0.40
53
7.725
P/E ratio (avg)x
26.69
27.96
25.54
27.14
29.22
31.61
32.40
32.11
30.58
28.38
12.04
31.61
28.80
65
15.98
EV/EBITx
11.18
11.67
13.83
13.81
16.29
16.51
16.23
19.21
18.46
21.82
9.272
18.46
16.26
47
4.90
FCF yield (avg)%
4.15
2.75
5.44
5.89
8.12
5.63
7.69
9.61
8.52
11.50
4.54
8.52
6.79
71
28.22
FCF margin%
0.40
0.40
0.40
0.78
1.76
3.83
2.65
0.93
2.07
2.06
27.55
2.07
1.35
46
0.621
FCF / Net incomex
1.503
1.358
1.363
1.408
1.398
1.315
1.417
1.408
1.538
1.628
0.938
1.417
1.408
51
6.58
ROIC%
18.99
17.35
20.19
21.29
24.21
26.73
28.18
29.54
32.40
35.29
16.69
29.54
25.47
13
24.04
Return on equity%
22.83
21.02
20.06
21.46
20.10
20.68
22.22
20.07
17.13
15.15
9.37
20.07
20.39
32
5.73
Return on assets%
4.56
1.88
1.40
0.40
0.40
0.40
0.40
0.40
0.40
2.81
7.41
0.40
0.40
40
0.04
EPS£
0.11
0.11
0.11
0.12
0.13
0.14
0.17
0.18
0.17
0.21
0.04
9.14%
7.20%
—
21.91
EPS growth%
16.82
19.15
17.56
17.88
19.79
21.10
23.49
24.84
24.50
22.07
15.62
23.49
20.44
49
0.04
Bookvalue per sh£
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.02
1.51%
0.86%
—
0.05
FCF per share£
0.13
0.12
0.13
0.13
0.13
0.14
0.15
0.16
0.16
0.17
0.02
5.85%
2.75%
—
0.03
Dividend per sh£
0.12
0.12
0.14
0.14
0.16
0.16
0.15
0.16
0.17
0.18
0.03
2.11%
4.26%
—
19.56
Div yield (avg)%
4.56
4.41
4.07
6.08
4.36
5.19
8.10
6.98
5.34
7.24
4.59
6.98
5.26
75
20.88
Payout ratio%
29.84
32.60
34.03
33.63
31.15
31.57
32.51
32.19
33.10
35.69
26.55
32.51
32.56
20
106.6
Shares (diluted)M
123.9
125.2
140.2
156.8
178.0
180.8
175.1
182.3
200.5
217.8
109.8
4.12%
6.00%
13
7.46
Buyback yield%
23.78
21.71
22.04
21.53
24.25
23.73
24.09
24.29
26.38
29.08
21.17
24.29
23.93
91
0.296
D/E ratiox
1.861
2.126
2.304
2.222
2.441
2.552
2.809
2.651
3.044
2.936
1.231
2.809
2.497
12
13.99
Enterprise value£M
19.00
20.25
22.03
25.63
25.63
25.24
28.20
28.48
27.70
29.24
22.12
2.67%
5.93%
51
32.73
LT debt£M
76.87
76.95
76.88
85.27
89.52
104.9
108.4
115.4
119.5
124.4
9.557
6.81%
6.62%
21
Revenue
£36.90M
1.36%
1.00×
Cost of revenue
£19.45M
1.38%
1.00×
Operating expenses
£7.804M
1.17%
0.98×
Goodwill & intangibles
17.94%