5.108
Revenue£M
26.87
27.17
27.86
28.41
28.57
28.87
29.21
29.63
30.13
5.405
6.011
1.18%
1.82%
20
29.73
Revenue growth%
24.29
21.31
21.68
22.05
25.02
25.01
22.31
20.89
19.96
22.31
19.38
22.31
22.04
11
17.80
Gross margin%
4.71
5.90
8.81
10.39
13.02
15.73
13.98
11.31
9.15
8.74
18.07
13.02
9.77
33
27.41
Operating margin%
15.31
16.97
19.46
19.89
18.07
18.98
18.56
15.93
18.74
10.79
8.97
18.56
18.32
26
9.08
Net margin%
0.65
0.40
2.45
0.40
1.20
1.16
1.57
2.36
1.60
22.45
26.53
1.57
1.39
10
16.33
P/E ratio (avg)x
17.55
19.34
17.34
16.92
18.89
17.55
18.63
19.27
17.72
32.95
33.78
18.63
17.63
6
34.42
EV/EBITx
16.69
16.08
17.31
19.02
20.53
22.13
23.80
23.06
24.30
31.09
29.85
23.06
19.77
93
4.48
FCF yield (avg)%
10.86
8.92
11.49
11.51
12.66
13.00
14.45
17.43
15.98
28.11
8.54
14.45
12.08
44
11.54
FCF margin%
27.17
25.20
25.51
26.22
25.82
23.20
22.53
20.70
22.51
20.71
23.28
22.53
25.36
44
0.885
FCF / Net incomex
0.674
0.707
0.804
0.897
1.025
1.120
1.310
1.264
1.333
0.319
1.106
1.264
0.961
61
27.75
ROIC%
4.63
2.00
4.56
2.65
2.81
4.66
2.16
0.40
0.40
21.13
27.82
2.16
2.73
34
11.80
Return on equity%
9.50
9.13
10.75
8.15
9.03
9.09
9.48
10.51
8.27
13.46
21.39
9.09
9.30
59
11.20
Return on assets%
15.50
13.98
14.26
16.57
13.92
14.25
14.75
13.88
11.87
9.68
25.80
13.92
14.12
73
0.13
EPS£
0.16
0.17
0.18
0.21
0.23
0.27
0.26
0.30
0.35
0.14
0.16
10.87%
10.44%
—
25.27
EPS growth%
8.23
10.97
10.90
11.67
14.48
13.75
10.77
10.56
11.21
13.44
26.83
11.21
10.93
71
0.16
Bookvalue per sh£
0.15
0.14
0.15
0.15
0.15
0.16
0.16
0.17
0.16
0.16
0.15
1.98%
(0.48%)
—
0.04
FCF per share£
0.20
0.20
0.20
0.23
0.22
0.21
0.22
0.24
0.26
0.10
0.17
1.95%
5.92%
—
0.04
Dividend per sh£
0.08
0.08
0.09
0.09
0.10
0.10
0.10
0.12
0.13
0.10
0.13
6.28%
6.42%
—
8.98
Div yield (avg)%
0.40
0.40
3.38
1.08
0.40
0.43
2.85
0.40
0.40
23.33
22.06
0.40
0.40
53
11.11
Payout ratio%
12.20
13.95
14.43
16.57
13.87
14.93
15.09
13.85
16.84
20.49
16.65
14.93
14.19
70
124.6
Shares (diluted)M
105.0
116.1
109.8
114.4
127.1
118.6
135.6
151.4
139.7
124.6
122.0
4.09%
1.61%
9
29.28
Buyback yield%
15.95
15.56
14.62
17.52
18.67
16.39
17.09
16.23
15.64
4.48
22.98
16.39
16.31
36
0.845
D/E ratiox
0.799
0.848
0.887
0.916
1.049
0.985
0.938
1.037
1.006
0.183
1.003
1.006
0.927
78
15.34
Enterprise value£M
16.78
17.94
18.53
16.32
17.95
18.96
18.36
17.85
17.41
24.28
12.44
1.31%
0.52%
51
9.936
LT debt£M
1.216
1.082
1.145
1.071
1.076
1.047
1.044
1.103
1.148
23.24
17.36
1.39%
(0.58%)
42
Revenue
£30.13M
1.82%
1.00×
Cost of revenue
£16.66M
2.11%
1.03×
Operating expenses
£5.979M
1.06%
0.93×
Cash and investments
15.30%