4.417
Revenue£M
10.73
11.46
12.57
13.59
15.08
16.07
17.72
18.87
20.88
22.85
4.521
8.67%
8.88%
48
21.48
Revenue growth%
26.72
29.69
26.82
26.65
28.96
30.95
32.82
33.25
30.35
31.08
2.38
31.08
30.02
13
18.10
Gross margin%
29.11
29.33
28.96
27.64
27.83
29.66
27.38
29.42
28.87
27.36
16.10
28.87
28.92
95
2.97
Operating margin%
13.95
16.57
18.60
20.60
17.91
16.91
19.09
16.58
16.22
16.83
17.71
16.83
16.87
31
16.71
Net margin%
12.25
9.44
12.31
14.56
12.80
10.55
10.26
7.59
7.72
6.11
9.12
7.72
10.41
52
23.39
P/E ratio (avg)x
54.54
51.56
54.96
54.91
54.10
56.71
55.92
58.53
68.59
80.37
9.318
58.53
55.44
7
21.44
EV/EBITx
32.09
33.61
33.27
34.86
36.21
35.51
40.62
40.53
42.77
47.70
15.09
40.62
35.86
55
16.52
FCF yield (avg)%
4.15
3.97
2.69
2.31
0.40
1.12
1.53
3.14
3.53
3.24
14.95
3.14
2.92
66
25.13
FCF margin%
17.90
16.91
16.00
18.75
18.49
20.88
20.70
23.37
25.11
24.65
20.66
23.37
19.73
58
0.318
FCF / Net incomex
1.329
1.527
1.722
1.711
2.021
2.167
2.594
3.073
3.559
3.978
1.196
3.073
2.094
10
20.77
ROIC%
22.93
21.00
18.70
20.60
20.40
20.93
21.13
21.04
18.77
21.45
23.40
21.04
20.97
26
5.43
Return on equity%
18.08
19.96
17.72
15.41
15.15
16.73
14.82
11.99
14.71
17.70
16.24
14.82
16.07
27
5.84
Return on assets%
20.76
22.57
22.92
22.37
21.43
20.73
22.72
25.12
26.74
26.18
23.66
25.12
22.65
27
0.01
EPS£
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.01
5.46%
6.46%
—
14.75
EPS growth%
1.59
3.24
5.66
5.82
8.36
6.05
4.22
7.09
9.71
7.48
7.33
7.09
5.94
21
0.02
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.04
(3.56%)
(2.85%)
—
0.02
FCF per share£
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.02
3.56%
3.35%
—
0.02
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
3.81%
2.45%
—
9.10
Div yield (avg)%
20.46
19.31
17.33
19.75
19.27
18.74
17.94
18.87
17.32
19.58
28.31
18.74
19.07
29
6.06
Payout ratio%
10.21
9.75
10.24
10.87
10.24
7.31
9.41
7.93
9.43
7.98
7.61
7.98
9.59
57
272.7
Shares (diluted)M
220.6
240.0
244.6
273.2
242.9
252.8
238.7
244.8
259.9
269.8
269.1
2.12%
1.18%
51
10.06
Buyback yield%
3.29
5.75
5.65
2.96
0.76
1.44
2.51
5.07
6.59
8.96
20.66
5.07
4.18
49
0.125
D/E ratiox
2.398
2.477
2.982
3.207
3.607
3.888
3.944
3.865
4.490
4.468
1.683
3.944
3.736
30
2.179
Enterprise value£M
28.85
33.82
32.88
31.53
30.25
34.77
33.37
36.19
36.08
34.67
15.21
2.76%
3.60%
72
7.518
LT debt£M
19.32
23.13
25.42
28.21
33.25
32.69
38.57
45.55
53.34
61.97
11.79
13.26%
13.85%
74
Revenue
£22.85M
8.88%
1.00×
Cost of revenue
£15.99M
8.88%
1.00×
Operating expenses
£4.096M
8.40%
0.96×
Goodwill & intangibles
20.44%
Spread over hurdle
27.26%