16.77
Revenue£M
32.75
33.32
33.93
34.72
34.69
35.82
36.57
37.27
36.95
37.32
17.50
1.47%
1.48%
17
14.69
Revenue growth%
13.75
11.88
10.32
7.53
8.58
9.60
11.29
12.28
10.83
13.13
14.50
11.29
11.06
20
2.33
Gross margin%
16.14
15.76
18.23
16.35
15.50
17.91
17.71
20.12
17.62
15.47
20.04
17.71
16.98
22
3.90
Operating margin%
21.34
19.18
17.07
15.84
14.62
11.87
9.26
9.92
10.54
13.01
24.77
10.54
13.81
51
26.53
Net margin%
23.74
21.29
18.87
20.57
18.70
21.20
18.84
17.09
16.72
14.12
14.16
17.09
18.85
5
14.70
P/E ratio (avg)x
35.28
33.43
33.61
37.20
37.86
42.85
48.43
49.96
52.12
55.95
11.18
49.96
40.36
49
12.24
EV/EBITx
24.61
24.19
25.61
27.89
29.23
25.18
25.47
25.75
24.62
23.11
20.85
25.18
25.32
24
8.62
FCF yield (avg)%
20.48
23.36
22.21
19.52
22.35
22.85
22.09
24.19
24.52
25.72
2.90
24.19
22.60
10
15.51
FCF margin%
12.87
13.69
10.83
13.11
10.67
12.77
12.01
11.73
12.07
14.60
25.46
12.07
12.42
9
0.172
FCF / Net incomex
0.784
0.860
0.917
1.073
1.291
1.533
1.729
1.748
1.732
1.843
0.533
1.732
1.412
89
20.38
ROIC%
13.89
12.51
15.22
17.23
14.95
13.01
12.30
11.20
8.62
6.96
9.06
11.20
12.76
19
9.16
Return on equity%
13.56
10.72
9.22
10.01
12.60
9.61
9.52
10.79
9.12
9.78
11.51
9.61
9.89
77
6.88
Return on assets%
21.12
19.96
20.82
20.96
18.07
18.34
20.50
18.08
20.22
21.43
8.32
20.22
20.36
72
0.18
EPS£
0.19
0.18
0.19
0.20
0.20
0.22
0.22
0.20
0.21
0.20
0.20
(0.07%)
1.23%
—
24.04
EPS growth%
0.40
0.40
0.40
0.40
0.74
1.87
0.40
0.40
2.70
0.40
27.85
0.40
0.40
52
0.14
Bookvalue per sh£
0.11
0.11
0.11
0.12
0.11
0.11
0.12
0.12
0.13
0.14
0.20
5.47%
2.20%
—
0.12
FCF per share£
0.18
0.20
0.18
0.20
0.19
0.18
0.19
0.18
0.18
0.18
0.15
(0.96%)
(0.29%)
—
0.07
Dividend per sh£
0.28
0.30
0.35
0.39
0.39
0.37
0.40
0.44
0.48
0.49
0.11
4.45%
6.22%
—
23.30
Div yield (avg)%
18.70
20.39
19.68
17.84
15.10
16.97
18.32
20.61
18.71
16.99
2.68
18.32
18.51
76
2.16
Payout ratio%
9.58
6.67
8.94
7.82
6.35
6.14
4.54
2.20
0.40
0.40
8.88
2.20
6.24
11
50.80
Shares (diluted)M
67.84
75.23
83.11
97.36
99.90
100.0
116.0
124.3
126.9
149.8
48.59
8.43%
9.90%
67
20.79
Buyback yield%
12.70
13.55
15.76
13.67
14.68
12.52
14.74
17.46
15.17
12.35
23.20
14.74
14.18
22
1.282
D/E ratiox
0.812
0.835
0.899
0.878
0.981
1.054
1.190
1.329
1.420
1.385
0.852
1.329
1.018
54
7.755
Enterprise value£M
40.75
41.42
38.54
40.78
41.60
38.37
39.08
36.44
34.51
33.67
8.373
(4.14%)
(1.39%)
14
39.41
LT debt£M
12.85
12.18
12.13
11.70
10.24
10.20
9.652
9.676
9.301
9.998
12.91
(0.48%)
(2.51%)
42
Revenue
£37.32M
1.48%
1.00×
Cost of revenue
£26.12M
1.48%
1.00×
Operating expenses
£7.580M
1.08%
0.96×
Cash and investments
18.13%
Goodwill & intangibles
15.90%