0.212
Revenue£M
2.346
2.397
2.507
2.608
2.609
2.626
2.727
2.776
2.802
0.236
0.234
1.44%
2.66%
62
12.47
Revenue growth%
17.07
16.45
16.41
18.53
18.99
18.31
15.36
17.04
18.71
24.61
6.15
18.31
17.05
49
4.46
Gross margin%
9.94
9.42
12.22
13.79
12.98
10.43
10.56
13.39
12.21
17.19
26.62
12.21
11.93
71
5.40
Operating margin%
31.93
30.97
32.19
31.07
30.23
30.48
32.78
35.61
38.60
4.73
6.64
32.78
31.50
13
10.74
Net margin%
8.61
7.00
7.21
4.50
5.05
7.62
6.91
4.10
2.45
7.20
13.19
5.05
6.96
42
16.91
P/E ratio (avg)x
55.32
57.14
57.17
66.36
65.01
65.17
74.82
77.90
77.46
36.83
10.21
74.82
65.09
87
27.35
EV/EBITx
35.33
37.70
39.95
39.44
37.92
43.17
43.34
49.84
51.66
21.19
29.19
43.34
39.69
76
3.64
FCF yield (avg)%
0.40
0.40
1.71
3.61
5.74
4.65
4.20
2.34
3.97
16.04
14.44
4.20
2.98
23
13.10
FCF margin%
0.40
0.40
0.40
0.40
1.56
3.42
4.57
5.91
5.78
12.54
11.75
4.57
1.21
43
0.747
FCF / Net incomex
1.084
1.072
1.206
1.380
1.482
1.366
1.340
1.263
1.167
1.420
0.872
1.340
1.234
56
23.56
ROIC%
32.31
31.94
31.15
31.54
32.96
33.23
32.99
32.21
34.38
24.55
6.16
32.99
32.26
17
11.91
Return on equity%
6.65
9.26
11.02
9.10
6.56
4.33
4.16
4.92
4.40
16.20
2.67
4.40
5.85
90
14.59
Return on assets%
16.86
13.96
15.78
15.19
13.18
14.86
16.49
17.55
14.99
9.76
23.98
14.99
15.09
59
0.16
EPS£
0.17
0.16
0.17
0.19
0.21
0.21
0.21
0.24
0.23
0.16
0.18
4.78%
1.62%
—
26.92
EPS growth%
9.07
6.85
4.55
4.08
2.00
0.40
0.40
0.40
0.40
4.50
29.08
0.40
3.04
92
0.15
Bookvalue per sh£
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.10
0.15
3.70%
2.04%
—
0.15
FCF per share£
0.43
0.48
0.53
0.55
0.66
0.79
0.83
0.84
0.99
0.05
0.17
12.54%
10.96%
—
0.12
Dividend per sh£
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.03
0.03
0.04
0.03
(3.21%)
(0.21%)
—
22.34
Div yield (avg)%
5.27
7.65
8.26
5.59
6.10
7.41
8.45
9.97
7.27
18.35
16.61
7.41
7.34
52
7.38
Payout ratio%
18.45
17.72
15.74
13.34
13.30
10.73
10.18
9.78
9.69
23.43
29.39
10.18
13.32
66
5.570
Shares (diluted)M
7.821
7.603
7.409
7.643
8.452
8.147
9.516
9.352
10.82
5.635
5.717
7.21%
5.15%
91
18.76
Buyback yield%
8.48
7.31
9.78
9.82
6.83
6.56
3.67
2.38
4.19
14.71
25.06
4.19
7.07
50
1.011
D/E ratiox
0.692
0.768
0.903
0.982
1.089
1.227
1.201
1.310
1.276
1.142
1.031
1.227
1.035
67
1.866
Enterprise value£M
0.832
0.961
1.041
0.990
1.134
1.174
1.212
1.224
1.387
2.483
1.633
6.97%
4.75%
47
1.308
LT debt£M
1.812
1.937
1.994
2.150
2.432
2.348
2.712
2.628
2.479
1.479
1.765
2.89%
2.69%
45
Revenue
£2.802M
2.66%
1.00×
Cost of revenue
£1.909M
2.64%
1.00×
Operating expenses
£0.302M
2.74%
1.01×
Goodwill & intangibles
15.71%