8.967
Revenue£M
20.03
21.33
21.91
22.53
23.98
24.89
25.76
27.52
29.03
9.950
10.05
5.20%
4.68%
83
2.78
Revenue growth%
20.88
20.62
20.25
18.17
17.22
15.48
15.45
16.45
16.04
24.38
19.32
16.04
17.69
72
26.38
Gross margin%
15.26
17.94
17.67
18.98
20.83
22.76
20.32
20.31
18.62
26.75
4.80
20.32
18.80
85
5.42
Operating margin%
21.53
20.22
21.73
21.43
19.90
20.82
20.74
23.43
20.78
9.50
23.29
20.78
21.13
20
29.04
Net margin%
10.92
10.75
11.31
8.35
11.18
8.40
9.61
11.99
11.90
4.20
20.18
11.18
11.05
50
7.729
P/E ratio (avg)x
17.81
19.60
18.18
18.97
22.08
21.02
20.92
21.10
21.82
8.321
21.36
21.10
20.26
94
35.61
EV/EBITx
17.66
15.49
16.11
14.97
15.14
14.25
13.77
14.33
14.21
31.22
31.42
14.25
15.05
91
10.11
FCF yield (avg)%
14.13
16.81
18.93
17.77
16.92
19.35
17.63
15.45
16.58
22.01
19.56
16.92
16.86
42
25.29
FCF margin%
1.08
0.72
1.59
4.09
3.28
5.15
2.83
3.51
3.11
11.64
21.30
3.28
2.97
25
0.499
FCF / Net incomex
0.235
0.253
0.255
0.247
0.247
0.276
0.259
0.293
0.295
0.485
0.671
0.276
0.254
29
3.90
ROIC%
26.26
26.80
26.72
29.30
27.72
25.80
27.89
30.33
28.47
22.57
15.22
27.89
27.26
84
4.61
Return on equity%
18.31
17.44
15.39
15.72
15.93
15.21
13.90
11.64
8.96
19.32
6.58
13.90
15.40
75
21.22
Return on assets%
14.35
15.38
13.77
12.09
9.54
7.87
5.06
7.80
9.88
15.00
13.01
7.87
10.99
32
0.18
EPS£
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.19
0.20
(0.25%)
0.62%
—
5.34
EPS growth%
23.00
25.74
25.05
24.28
26.33
23.34
25.13
25.43
23.72
15.65
19.24
25.13
24.67
10
0.10
Bookvalue per sh£
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.10
0.10
0.10
6.19%
6.30%
—
0.08
FCF per share£
0.06
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.11
0.13
10.20%
9.90%
—
0.17
Dividend per sh£
0.18
0.18
0.16
0.16
0.17
0.17
0.17
0.16
0.15
0.07
0.13
(0.81%)
(2.13%)
—
2.97
Div yield (avg)%
3.69
4.29
3.48
5.00
3.07
1.90
3.29
3.53
2.32
27.94
14.73
3.07
3.51
14
19.26
Payout ratio%
21.14
23.80
24.88
26.72
25.98
23.63
23.92
25.36
26.28
13.22
27.24
25.36
24.40
70
51.93
Shares (diluted)M
35.88
34.32
32.38
35.30
31.27
31.83
34.38
32.83
32.92
50.25
50.59
(1.39%)
(1.66%)
43
27.35
Buyback yield%
27.70
28.77
30.53
32.96
30.96
33.16
34.48
31.82
32.27
19.25
7.81
32.27
31.39
56
1.143
D/E ratiox
1.292
1.313
1.130
1.200
1.224
1.212
1.187
1.146
1.110
0.683
0.470
1.187
1.203
23
15.72
Enterprise value£M
12.32
13.89
15.93
18.97
19.87
21.40
24.37
26.60
28.47
18.82
22.28
8.45%
12.32%
41
19.79
LT debt£M
23.73
26.32
24.45
23.26
23.12
22.20
23.05
22.33
22.89
12.74
6.912
(0.32%)
0.59%
34
Revenue
£29.03M
4.68%
1.00×
Cost of revenue
£20.32M
4.68%
1.00×
Operating expenses
£4.564M
4.30%
0.96×
Property and equipment
18.68%
Spread over hurdle
(2.10%)