20.95
Revenue£M
46.61
46.87
48.67
49.86
50.24
51.61
51.74
53.29
53.43
22.96
24.31
1.40%
1.85%
12
11.98
Revenue growth%
18.26
19.12
17.22
20.08
19.94
18.77
20.92
21.10
19.84
23.07
2.30
19.94
19.89
10
14.53
Gross margin%
23.06
24.64
22.34
25.26
27.87
27.46
25.71
26.25
23.85
29.18
29.50
26.25
24.95
34
24.67
Operating margin%
1.04
1.54
0.40
0.40
1.26
0.40
2.94
0.76
0.45
9.47
21.49
0.76
0.90
81
17.10
Net margin%
24.98
23.80
25.45
23.40
25.07
24.33
24.88
23.48
25.85
21.93
20.81
24.88
24.61
91
32.11
P/E ratio (avg)x
62.50
66.43
76.62
85.13
94.26
109.6
117.7
135.0
157.2
34.23
29.17
117.7
89.70
65
14.79
EV/EBITx
18.04
19.04
19.38
22.21
24.01
25.26
28.55
30.02
32.27
37.84
16.62
28.55
23.11
19
22.71
FCF yield (avg)%
12.08
14.09
15.78
15.35
13.93
14.05
13.61
13.58
10.68
13.31
6.96
13.61
13.77
69
3.30
FCF margin%
15.44
13.99
12.61
14.90
14.95
12.48
14.79
14.19
14.38
6.86
6.31
14.38
14.29
85
1.485
FCF / Net incomex
1.468
1.465
1.299
1.146
1.061
1.095
1.103
1.106
1.127
1.640
0.601
1.103
1.137
92
5.40
ROIC%
10.46
8.29
7.25
6.24
5.01
7.51
6.12
7.82
10.06
4.54
23.54
7.51
7.67
79
13.54
Return on equity%
14.93
12.87
10.28
11.55
14.22
15.13
12.52
9.76
8.43
21.29
10.52
12.52
12.70
81
28.23
Return on assets%
26.54
25.45
26.63
28.05
29.58
28.32
27.68
27.21
28.95
8.35
25.87
28.32
27.87
86
0.26
EPS£
0.13
0.13
0.13
0.13
0.15
0.16
0.17
0.19
0.22
0.27
0.32
9.92%
7.13%
—
27.11
EPS growth%
3.73
0.76
3.54
0.85
0.40
0.40
0.40
0.40
0.40
27.67
23.63
0.40
0.58
52
0.08
Bookvalue per sh£
0.34
0.30
0.29
0.27
0.27
0.25
0.24
0.21
0.22
0.20
0.21
(4.10%)
(2.80%)
—
0.29
FCF per share£
0.36
0.34
0.35
0.33
0.31
0.35
0.38
0.35
0.33
0.15
0.20
(0.05%)
(0.45%)
—
0.23
Dividend per sh£
0.09
0.09
0.10
0.10
0.10
0.10
0.09
0.09
0.09
0.07
0.14
(1.69%)
(1.51%)
—
15.32
Div yield (avg)%
13.42
12.78
13.40
15.56
17.29
17.75
16.32
17.97
18.41
11.75
8.09
17.75
15.99
52
21.74
Payout ratio%
19.42
21.39
21.89
24.19
25.83
28.17
28.65
31.61
29.34
26.21
21.21
28.65
25.01
53
87.59
Shares (diluted)M
116.5
134.2
136.7
135.2
142.5
138.7
143.4
142.3
143.8
86.40
84.73
1.25%
1.32%
58
10.82
Buyback yield%
2.77
2.60
1.21
2.71
1.63
0.40
0.49
0.40
2.65
23.40
26.01
0.49
2.12
27
1.370
D/E ratiox
0.521
0.528
0.643
0.735
0.747
0.867
1.030
1.035
1.095
0.318
1.491
1.030
0.741
50
39.97
Enterprise value£M
25.09
27.41
24.71
22.25
24.19
21.76
22.00
20.35
19.04
46.08
48.22
(3.07%)
(2.36%)
16
7.542
LT debt£M
13.53
12.92
12.26
12.71
14.08
14.00
13.61
12.79
12.71
12.51
13.31
(0.01%)
0.21%
25
Revenue
£53.43M
1.85%
1.00×
Cost of revenue
£37.40M
1.85%
1.00×
Operating expenses
£11.48M
1.59%
0.97×
Goodwill & intangibles
20.68%
Spread over hurdle
43.39%