24.08
Revenue£M
33.87
35.33
37.78
38.58
41.10
43.05
44.80
47.78
51.06
52.70
25.99
5.10%
5.08%
65
12.11
Revenue growth%
28.78
28.05
25.82
23.61
24.42
25.61
24.45
24.41
25.29
22.63
20.80
24.45
24.87
55
19.14
Gross margin%
10.95
13.07
14.49
13.91
15.26
16.34
17.61
16.39
15.72
14.09
20.13
16.34
14.87
84
19.80
Operating margin%
1.43
0.40
0.40
0.90
0.40
2.47
4.50
7.39
6.77
4.02
14.20
4.50
1.95
81
19.20
Net margin%
21.70
20.15
20.51
19.32
18.09
15.66
14.08
12.42
10.99
9.90
2.35
12.42
16.88
64
31.84
P/E ratio (avg)x
26.96
27.03
26.31
26.55
23.06
20.83
21.23
21.29
20.59
22.10
32.87
21.23
22.58
83
17.25
EV/EBITx
33.38
34.94
39.97
39.71
44.56
43.43
46.40
49.15
52.41
53.73
25.08
49.15
43.99
14
7.61
FCF yield (avg)%
22.17
22.71
21.56
23.36
22.68
20.44
21.24
21.26
22.01
19.78
16.30
21.24
21.79
89
4.43
FCF margin%
33.81
32.14
30.85
31.26
29.02
26.69
25.28
26.62
25.83
26.53
12.83
26.53
27.86
70
0.943
FCF / Net incomex
1.430
1.624
1.589
1.895
1.854
1.820
1.971
1.939
2.307
2.584
1.178
1.971
1.875
36
6.74
ROIC%
12.85
12.91
13.71
15.89
14.15
15.42
17.13
19.36
20.81
20.05
23.37
19.36
15.66
19
5.15
Return on equity%
30.83
31.43
31.19
33.28
34.91
32.28
33.44
35.62
36.91
37.13
15.11
35.62
33.36
18
5.84
Return on assets%
23.25
20.77
19.05
18.67
18.43
20.40
17.73
20.59
21.36
21.37
8.41
20.59
20.50
33
0.12
EPS£
0.12
0.12
0.12
0.12
0.11
0.12
0.13
0.12
0.12
0.12
0.12
2.05%
1.10%
—
14.97
EPS growth%
23.47
24.08
26.25
24.79
24.93
26.22
27.51
26.94
27.26
29.08
14.15
27.26
26.23
81
0.13
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
6.31%
2.68%
—
0.09
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
0.30%
(1.41%)
—
0.04
Dividend per sh£
0.11
0.10
0.10
0.11
0.09
0.09
0.10
0.11
0.10
0.08
0.11
(1.61%)
(3.31%)
—
15.50
Div yield (avg)%
8.67
7.97
6.53
7.82
8.29
9.11
8.99
6.18
4.08
6.41
14.82
6.41
7.90
93
15.19
Payout ratio%
5.20
4.81
6.82
9.32
8.07
10.69
8.42
5.82
8.55
7.83
23.20
8.42
7.95
77
243.7
Shares (diluted)M
193.1
203.6
213.7
225.4
204.2
215.3
195.3
191.7
191.4
191.0
248.6
(1.32%)
0.55%
74
24.26
Buyback yield%
26.22
25.08
24.68
22.41
22.76
23.79
24.94
24.26
26.18
24.29
27.84
24.29
24.49
19
1.563
D/E ratiox
0.123
0.122
0.116
0.106
0.106
0.105
0.114
0.112
0.108
0.098
0.133
0.108
0.110
55
25.54
Enterprise value£M
22.36
23.36
21.67
21.01
23.67
22.29
20.59
21.56
22.51
21.37
15.09
(2.02%)
(1.18%)
83
6.398
LT debt£M
28.50
26.17
27.51
25.98
23.12
20.31
20.44
20.67
22.38
21.18
12.99
(1.73%)
(2.18%)
88
Revenue
£52.70M
5.08%
1.00×
Cost of revenue
£25.28M
5.12%
1.00×
Operating expenses
£10.96M
4.87%
0.98×
Property and equipment
16.17%