49.06
Revenue£M
34.75
37.72
40.66
44.46
49.09
54.39
60.01
64.65
70.24
76.60
54.55
9.31%
9.35%
32
12.52
Revenue growth%
6.56
9.14
11.62
13.32
14.94
17.90
19.73
19.69
16.70
16.88
2.27
17.90
15.82
23
10.28
Gross margin%
20.53
21.23
20.15
17.36
18.27
20.48
21.84
24.71
27.31
27.86
5.47
24.71
20.88
90
2.64
Operating margin%
28.83
27.93
29.30
26.88
25.95
26.27
26.45
23.95
24.58
25.18
25.41
25.18
26.36
34
2.45
Net margin%
9.82
10.13
8.50
9.49
12.20
9.83
11.70
14.61
13.22
11.61
5.34
11.70
10.87
14
33.12
P/E ratio (avg)x
16.34
17.66
19.37
18.86
21.75
24.67
27.14
25.94
26.21
29.89
8.147
26.21
23.21
81
6.899
EV/EBITx
32.62
29.57
30.10
31.73
31.35
32.89
30.13
30.73
30.78
32.57
11.54
30.78
31.06
79
12.66
FCF yield (avg)%
23.02
21.26
19.29
18.58
16.34
18.47
18.10
17.68
18.16
17.71
6.52
18.10
18.31
39
21.36
FCF margin%
14.23
14.15
12.64
11.64
9.37
8.85
6.11
6.86
4.97
4.84
18.76
6.11
9.11
28
0.719
FCF / Net incomex
0.907
0.917
0.824
0.732
0.669
0.566
0.547
0.552
0.490
0.525
1.318
0.547
0.618
20
20.55
ROIC%
37.81
35.33
37.39
36.76
39.17
36.95
34.61
33.84
33.61
32.30
5.87
33.84
36.05
40
23.38
Return on equity%
21.40
23.68
23.14
25.94
28.11
25.14
25.22
25.49
24.90
25.38
29.78
25.22
25.18
47
6.05
Return on assets%
35.44
35.80
33.79
32.71
32.94
33.87
35.46
36.94
38.37
38.12
20.06
36.94
35.45
25
0.21
EPS£
0.17
0.16
0.15
0.17
0.17
0.17
0.15
0.17
0.16
0.17
0.22
0.33%
(0.11%)
—
10.43
EPS growth%
22.64
19.81
20.27
21.42
19.78
17.98
19.35
21.67
23.39
23.49
13.49
21.67
20.85
92
0.21
Bookvalue per sh£
0.18
0.19
0.21
0.21
0.21
0.22
0.25
0.27
0.28
0.29
0.07
6.28%
6.07%
—
0.09
FCF per share£
0.15
0.18
0.21
0.26
0.29
0.31
0.33
0.33
0.36
0.36
0.13
4.70%
9.24%
—
0.21
Dividend per sh£
0.09
0.09
0.08
0.09
0.09
0.09
0.10
0.10
0.09
0.10
0.18
1.77%
2.44%
—
9.12
Div yield (avg)%
7.60
4.61
1.92
2.86
1.61
0.40
0.40
0.40
0.60
2.92
21.96
0.40
1.76
87
9.19
Payout ratio%
4.51
5.72
4.01
6.99
5.56
3.57
4.16
3.94
6.85
4.39
12.34
4.16
4.45
22
229.0
Shares (diluted)M
291.5
298.6
341.1
335.0
319.7
318.1
364.3
362.0
422.4
441.7
231.2
6.68%
4.92%
82
14.20
Buyback yield%
35.41
34.73
31.77
32.07
34.50
33.53
30.78
28.35
28.28
28.04
16.43
28.35
31.92
61
0.987
D/E ratiox
1.221
1.326
1.420
1.506
1.603
1.612
1.426
1.482
1.326
1.187
1.638
1.426
1.423
27
54.48
Enterprise value£M
64.74
63.57
61.93
60.15
61.65
57.85
54.73
60.29
55.67
60.24
31.43
(0.46%)
(1.53%)
52
65.95
LT debt£M
4.523
5.024
5.173
4.959
4.955
4.859
5.602
6.003
5.979
6.673
38.23
6.14%
4.85%
59
Revenue
£76.60M
9.35%
1.00×
Cost of revenue
£46.15M
9.32%
1.00×
Operating expenses
£11.26M
10.36%
1.10×
Goodwill & intangibles
14.43%