48.37
Revenue£M
57.60
60.29
64.15
67.05
72.97
77.65
82.70
86.83
94.39
98.61
49.95
6.21%
6.15%
54
20.75
Revenue growth%
11.67
9.35
11.14
10.42
9.80
11.52
10.38
12.16
15.11
15.87
11.29
12.16
11.33
88
17.80
Gross margin%
18.35
20.78
22.23
20.84
21.98
20.27
17.65
16.21
14.77
16.33
9.15
16.33
19.31
73
20.73
Operating margin%
21.59
23.28
25.15
26.21
27.30
24.68
26.41
25.08
26.42
23.89
11.50
25.08
25.12
87
26.40
Net margin%
19.31
20.75
19.24
18.67
20.67
21.69
21.38
21.66
19.72
21.63
27.31
21.63
20.71
53
31.03
P/E ratio (avg)x
43.22
43.63
50.68
51.68
55.35
58.05
56.90
61.20
70.05
67.45
30.36
61.20
56.12
78
29.96
EV/EBITx
7.888
8.717
9.063
10.14
9.401
10.54
9.641
9.216
8.299
8.148
8.340
9.216
9.140
36
12.60
FCF yield (avg)%
6.81
9.59
11.70
12.37
15.00
12.16
14.63
15.87
15.79
13.78
24.93
14.63
13.07
47
11.30
FCF margin%
25.30
28.29
30.87
31.72
30.51
30.15
28.78
29.80
30.27
31.01
8.08
30.15
30.21
20
0.965
FCF / Net incomex
0.855
0.830
0.947
0.958
0.996
1.067
1.029
1.184
1.266
1.246
1.512
1.184
1.013
92
15.81
ROIC%
16.83
17.24
19.93
17.61
18.41
18.70
20.97
20.40
21.64
20.41
9.15
20.41
19.31
63
12.60
Return on equity%
6.48
3.51
1.58
0.46
0.40
0.40
0.40
1.51
1.82
3.79
6.75
1.51
1.55
16
9.11
Return on assets%
2.31
3.97
5.43
5.69
6.28
4.35
4.26
2.04
0.70
3.10
2.92
3.10
4.12
50
0.09
EPS£
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.10
6.09%
5.82%
—
6.57
EPS growth%
38.21
36.59
33.62
34.97
36.12
34.70
32.91
33.08
34.21
31.79
21.16
33.08
34.46
17
0.13
Bookvalue per sh£
0.07
0.07
0.08
0.08
0.09
0.11
0.12
0.11
0.13
0.12
0.13
5.43%
5.68%
—
0.05
FCF per share£
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.09
1.69%
2.24%
—
0.09
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.10
(2.69%)
(2.47%)
—
19.86
Div yield (avg)%
25.50
24.26
24.47
24.83
26.68
26.57
27.32
25.87
27.97
27.01
8.74
27.01
26.22
84
9.21
Payout ratio%
24.28
23.21
21.05
18.39
19.53
21.37
21.17
23.02
22.93
21.79
12.04
21.79
21.58
73
419.9
Shares (diluted)M
573.6
577.2
563.6
591.5
627.8
689.5
727.0
829.5
860.0
979.5
423.4
9.31%
6.47%
25
10.67
Buyback yield%
20.92
22.46
24.17
21.79
19.03
17.94
17.16
14.73
17.20
19.62
6.57
17.20
19.32
24
1.762
D/E ratiox
1.971
1.895
2.071
2.003
2.030
2.205
2.489
2.637
3.055
3.117
1.513
2.637
2.138
21
46.04
Enterprise value£M
56.07
55.38
58.87
57.01
63.85
75.78
88.07
101.7
107.0
124.9
34.00
14.36%
10.04%
10
73.95
LT debt£M
21.50
23.38
23.43
25.45
25.10
24.52
25.92
26.00
29.29
31.80
21.17
4.85%
4.79%
46
Revenue
£98.61M
6.15%
1.00×
Cost of revenue
£62.18M
6.18%
1.00×
Operating expenses
£14.21M
6.17%
1.00×