8.937
Revenue£M
14.18
14.78
15.28
16.27
17.27
18.07
19.10
19.64
20.58
9.588
9.664
4.81%
4.74%
12
27.27
Revenue growth%
27.34
26.78
26.97
24.54
25.39
26.64
29.40
30.89
30.53
17.74
12.41
29.40
27.16
59
5.48
Gross margin%
2.39
2.74
4.31
2.83
2.94
3.14
6.06
5.58
3.56
24.80
17.85
3.56
3.04
16
8.79
Operating margin%
16.72
14.68
12.69
10.27
12.12
10.49
11.96
11.88
12.70
7.91
2.45
11.96
12.40
6
19.70
Net margin%
18.92
17.62
17.04
18.87
21.36
21.32
24.28
23.02
24.00
6.16
9.80
23.02
21.34
85
9.305
P/E ratio (avg)x
21.55
21.92
19.77
17.29
16.88
17.84
17.81
18.42
19.84
30.47
26.38
17.84
19.10
61
27.31
EV/EBITx
41.76
40.81
42.04
43.09
42.12
49.49
50.30
58.29
67.94
26.06
33.59
50.30
42.60
84
9.56
FCF yield (avg)%
12.65
14.54
13.49
13.40
14.88
13.38
12.67
14.73
17.43
17.35
4.05
14.73
13.45
14
6.15
FCF margin%
22.27
22.15
20.65
21.75
20.32
23.02
21.78
22.59
19.70
17.89
14.42
21.78
21.77
90
1.068
FCF / Net incomex
0.912
0.950
1.082
1.228
1.283
1.518
1.536
1.751
1.926
1.557
1.234
1.536
1.256
60
8.50
ROIC%
19.12
21.88
21.46
19.53
20.60
23.26
23.71
26.20
27.48
9.69
6.51
23.71
21.67
27
26.20
Return on equity%
5.19
5.60
5.47
7.49
8.67
10.62
9.05
10.58
9.78
15.52
2.59
9.78
8.08
90
19.27
Return on assets%
23.60
23.32
24.64
22.79
21.67
22.97
22.00
24.98
25.69
22.48
27.81
22.97
23.15
33
0.03
EPS£
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.05
0.06
0.03
0.04
1.94%
4.38%
—
24.03
EPS growth%
26.02
25.60
28.59
29.53
28.79
28.28
28.91
27.94
26.87
29.78
25.68
28.28
28.11
37
0.02
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.01
(1.73%)
(1.57%)
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.01
6.34%
0.95%
—
0.02
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
(0.04%)
(3.74%)
—
20.60
Div yield (avg)%
14.75
14.51
12.15
13.81
12.87
12.92
13.53
13.89
16.55
9.50
17.35
13.53
13.85
67
6.59
Payout ratio%
28.86
30.00
32.97
30.58
33.08
31.84
33.08
32.04
30.28
14.69
10.22
32.04
31.60
23
275.2
Shares (diluted)M
274.9
267.7
267.3
273.1
278.7
250.3
260.0
289.4
302.1
277.1
282.2
2.04%
1.35%
82
22.98
Buyback yield%
8.44
6.19
9.04
6.92
4.86
6.92
5.32
5.06
6.19
20.31
23.09
5.32
6.56
77
0.127
D/E ratiox
0.820
0.873
0.948
0.938
0.948
0.904
0.829
0.727
0.800
1.794
0.869
0.829
0.888
34
12.39
Enterprise value£M
6.395
7.049
6.895
7.931
9.495
9.377
10.04
10.41
11.10
10.06
1.262
6.96%
8.21%
11
10.83
LT debt£M
15.09
17.45
19.12
18.10
20.33
19.24
19.18
20.02
18.64
4.355
8.972
0.59%
4.10%
19
Revenue
£20.58M
4.74%
1.00×
Cost of revenue
£11.08M
4.82%
1.01×
Operating expenses
£3.131M
4.75%
1.00×
Goodwill & intangibles
15.15%