27.20
Revenue£M
90.46
91.63
90.87
92.16
94.42
93.51
92.89
91.21
91.18
89.33
29.56
(1.10%)
(0.15%)
78
26.15
Revenue growth%
9.65
12.16
15.07
16.10
16.34
13.97
12.53
12.21
9.55
11.68
24.64
12.21
12.37
30
11.06
Gross margin%
10.44
12.65
9.66
10.69
13.01
12.07
9.50
11.92
9.58
9.49
15.16
9.58
10.56
49
3.69
Operating margin%
23.47
21.24
19.76
17.26
19.59
18.81
16.76
16.73
17.08
14.62
14.22
16.76
18.03
14
18.82
Net margin%
20.20
20.81
18.36
21.19
19.55
19.28
19.43
18.10
16.88
19.44
29.76
19.28
19.43
58
15.31
P/E ratio (avg)x
6.861
6.219
6.592
6.860
7.180
7.870
6.856
6.332
6.122
5.865
24.34
6.332
6.724
87
21.78
EV/EBITx
8.032
7.920
7.552
8.228
7.211
7.910
7.823
7.861
7.545
8.210
25.65
7.861
7.885
67
29.30
FCF yield (avg)%
24.31
25.47
25.75
25.81
24.00
24.80
22.76
22.41
20.19
22.78
7.52
22.76
24.15
13
26.65
FCF margin%
12.61
14.91
16.90
15.88
15.08
12.30
10.59
11.98
13.36
11.91
13.10
11.98
12.98
92
0.248
FCF / Net incomex
2.335
2.390
2.495
2.875
3.010
3.589
3.808
4.187
4.645
5.179
0.609
4.187
3.300
69
24.50
ROIC%
18.17
18.98
18.63
15.89
13.71
11.31
10.69
11.52
12.34
9.47
19.27
11.31
13.02
39
12.58
Return on equity%
32.58
34.72
34.76
36.29
37.40
35.03
33.25
32.84
33.30
32.67
13.64
33.25
34.01
20
15.74
Return on assets%
26.89
24.97
27.78
27.42
25.33
25.12
22.30
23.16
22.45
21.35
5.65
22.45
25.04
46
0.04
EPS£
0.19
0.19
0.18
0.18
0.17
0.17
0.15
0.14
0.16
0.18
0.04
0.49%
(0.34%)
—
13.94
EPS growth%
31.74
31.54
34.11
31.70
32.97
34.98
33.71
32.66
32.06
29.90
13.24
32.66
32.36
32
0.04
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(2.01%)
(3.79%)
—
0.08
FCF per share£
0.18
0.17
0.18
0.17
0.18
0.18
0.19
0.20
0.22
0.22
0.13
4.51%
1.90%
—
0.13
Dividend per sh£
0.21
0.21
0.23
0.27
0.28
0.31
0.35
0.37
0.38
0.42
0.08
8.46%
8.42%
—
10.62
Div yield (avg)%
24.59
27.59
30.56
29.85
31.38
30.18
29.15
29.43
27.05
27.85
17.06
29.15
29.29
68
20.87
Payout ratio%
28.91
28.60
31.12
30.44
28.26
28.73
29.10
27.49
29.25
31.82
7.72
29.10
29.00
76
193.5
Shares (diluted)M
206.7
229.1
258.7
265.7
281.9
282.5
282.2
318.8
305.9
288.4
189.6
0.45%
3.32%
40
21.39
Buyback yield%
18.94
17.65
16.56
17.61
19.40
22.08
20.89
19.13
21.99
21.43
21.03
21.43
19.26
37
1.296
D/E ratiox
2.243
2.435
2.635
2.933
3.546
3.670
3.778
4.322
4.937
5.812
0.470
4.322
3.608
48
44.60
Enterprise value£M
123.2
115.2
111.6
126.2
124.8
140.1
156.8
181.2
174.3
192.8
14.45
9.08%
6.15%
64
51.90
LT debt£M
46.16
39.78
40.81
41.01
39.42
39.03
38.57
34.80
36.08
32.15
50.49
(3.99%)
(5.01%)
36
Revenue
£89.33M
(0.15%)
1.00×
Cost of revenue
£62.53M
(0.15%)
1.00×
Operating expenses
£20.31M
(0.20%)
1.00×
Cash and investments
16.53%
Property and equipment
14.83%