10.59
Revenue£M
14.19
14.12
14.10
13.80
13.68
13.37
13.18
13.38
13.43
13.59
11.83
(0.14%)
(0.49%)
36
8.69
Revenue growth%
21.25
23.34
22.59
22.91
25.43
25.11
25.01
25.91
24.62
23.18
27.28
25.01
23.98
69
9.29
Gross margin%
28.75
27.19
24.51
25.87
27.00
29.47
31.87
34.15
32.41
33.00
8.72
32.41
29.11
65
26.86
Operating margin%
6.50
5.50
5.75
4.70
6.19
7.63
6.88
8.62
9.50
8.58
17.88
8.58
6.69
37
16.04
Net margin%
28.18
27.90
27.24
25.39
25.22
27.78
27.12
26.90
26.98
26.10
21.41
26.98
27.05
19
13.56
P/E ratio (avg)x
22.66
22.18
22.53
24.38
26.53
26.58
25.69
23.50
23.84
26.21
16.26
25.69
24.11
81
27.77
EV/EBITx
30.94
35.95
36.47
40.51
44.79
46.99
54.85
53.63
57.44
62.94
27.63
54.85
45.89
58
10.94
FCF yield (avg)%
6.50
3.87
4.38
4.04
6.07
6.04
8.45
9.58
12.34
11.77
20.65
9.58
6.28
21
17.48
FCF margin%
17.01
18.19
17.24
16.48
14.50
16.09
15.66
14.70
12.48
10.35
29.15
14.70
15.87
67
1.545
FCF / Net incomex
0.519
0.595
0.648
0.703
0.744
0.835
0.813
0.892
1.002
0.978
0.923
0.892
0.779
45
4.87
ROIC%
11.81
14.08
14.95
17.80
18.62
16.17
14.48
12.40
10.41
8.13
28.48
12.40
14.28
71
13.66
Return on equity%
21.10
20.99
20.00
20.63
21.31
20.51
19.57
19.87
18.81
20.81
3.67
19.87
20.57
57
15.95
Return on assets%
19.68
16.70
18.35
15.96
13.24
10.96
13.79
12.63
12.25
12.26
25.51
12.26
13.51
35
0.50
EPS£
0.82
0.92
1.05
1.08
1.08
1.22
1.42
1.67
1.75
1.91
0.52
12.06%
8.89%
—
13.27
EPS growth%
32.47
31.53
28.96
30.41
29.73
32.16
30.67
32.06
31.30
32.49
9.91
32.06
31.42
62
0.42
Bookvalue per sh£
0.32
0.31
0.26
0.25
0.25
0.27
0.24
0.24
0.26
0.24
0.35
(1.04%)
(3.50%)
—
0.41
FCF per share£
0.43
0.44
0.46
0.42
0.45
0.43
0.43
0.46
0.44
0.42
0.49
(1.31%)
0.79%
—
0.54
Dividend per sh£
0.51
0.49
0.54
0.52
0.53
0.52
0.60
0.57
0.62
0.71
0.53
6.07%
4.91%
—
26.75
Div yield (avg)%
3.31
0.84
0.40
0.40
0.40
0.40
2.62
5.15
4.20
6.55
24.90
4.20
1.73
43
9.63
Payout ratio%
6.42
5.55
2.98
5.37
5.11
3.48
0.82
0.40
0.40
1.59
26.23
0.82
3.23
46
17.32
Shares (diluted)M
17.01
19.04
20.59
22.18
23.77
21.97
25.08
23.38
22.60
24.54
18.20
0.64%
3.92%
67
28.39
Buyback yield%
7.15
5.48
3.18
2.44
0.40
0.40
2.14
1.78
4.62
7.08
10.47
2.14
2.81
40
1.143
D/E ratiox
0.482
0.419
0.376
0.374
0.388
0.419
0.391
0.369
0.323
0.300
1.216
0.369
0.382
48
10.46
Enterprise value£M
7.199
7.573
7.362
6.536
6.447
6.564
6.596
6.383
6.195
5.866
7.237
(1.87%)
(2.70%)
10
14.17
LT debt£M
15.04
15.64
15.98
17.10
20.07
22.81
22.72
27.22
26.59
25.76
17.14
5.12%
5.14%
13
Revenue
£13.59M
(0.49%)
1.00×
Cost of revenue
£9.510M
(0.49%)
1.00×
Operating expenses
£2.835M
(0.67%)
0.98×