5.773
Revenue£M
5.716
5.982
6.255
6.595
6.867
7.334
7.672
8.076
8.636
8.870
6.142
5.25%
5.12%
60
26.53
Revenue growth%
12.68
13.89
15.25
12.61
12.85
10.89
12.60
9.61
10.95
11.94
27.09
10.95
12.60
13
6.14
Gross margin%
12.07
9.92
9.98
12.34
14.06
15.43
16.80
17.39
16.29
13.94
19.18
16.29
14.00
24
2.08
Operating margin%
25.13
24.51
26.06
27.69
29.34
31.66
30.38
31.98
34.00
34.32
15.39
31.98
29.86
71
21.79
Net margin%
16.17
16.45
18.74
17.12
16.23
15.68
14.82
14.11
11.64
9.78
4.27
14.11
15.93
72
18.31
P/E ratio (avg)x
10.55
10.68
12.14
13.60
13.10
12.50
12.52
12.74
14.72
15.89
25.44
12.74
12.63
36
35.81
EV/EBITx
53.64
60.95
61.86
63.01
71.67
68.98
72.84
84.27
84.49
85.74
36.05
84.27
70.33
7
7.70
FCF yield (avg)%
3.47
2.06
1.43
4.12
5.45
3.41
5.00
6.26
9.02
7.79
5.19
6.26
4.56
84
16.13
FCF margin%
1.65
2.04
2.89
1.16
2.02
3.73
6.56
3.61
2.20
2.47
24.11
3.61
2.34
69
1.272
FCF / Net incomex
0.594
0.615
0.668
0.711
0.731
0.851
0.890
1.003
1.202
1.271
1.694
1.003
0.791
56
20.90
ROIC%
8.12
11.08
12.84
14.29
14.93
17.54
16.75
14.81
14.26
15.55
24.74
15.55
14.55
33
9.31
Return on equity%
26.67
25.31
25.54
23.19
21.12
18.40
16.77
19.56
19.47
19.68
23.97
19.47
20.40
77
24.05
Return on assets%
17.89
20.22
20.59
21.54
18.57
20.65
19.28
20.14
19.06
18.15
11.70
19.28
19.71
17
0.12
EPS£
0.10
0.10
0.11
0.12
0.10
0.10
0.10
0.10
0.10
0.10
0.12
(0.59%)
(1.42%)
—
26.32
EPS growth%
14.84
15.09
17.25
16.89
15.07
13.00
13.13
10.73
12.89
11.48
23.02
12.89
13.99
45
0.22
Bookvalue per sh£
0.11
0.11
0.12
0.12
0.12
0.13
0.13
0.14
0.14
0.14
0.17
3.65%
1.70%
—
0.20
FCF per share£
0.11
0.12
0.13
0.15
0.15
0.18
0.17
0.19
0.21
0.24
0.18
9.91%
8.62%
—
0.19
Dividend per sh£
0.18
0.19
0.19
0.20
0.23
0.21
0.20
0.22
0.25
0.24
0.13
1.36%
4.98%
—
25.42
Div yield (avg)%
13.78
10.78
13.15
13.45
14.33
12.86
14.70
12.15
10.46
13.08
22.30
12.86
13.11
93
24.10
Payout ratio%
24.57
26.02
24.67
27.52
27.57
25.39
25.43
27.27
26.55
26.32
25.10
26.32
26.17
82
32.23
Shares (diluted)M
23.57
23.98
21.70
22.97
20.26
17.93
18.87
19.12
18.52
20.05
33.57
(0.21%)
(0.91%)
28
9.70
Buyback yield%
21.13
20.81
19.35
20.18
21.59
21.67
22.17
19.87
17.51
19.75
6.37
19.87
20.49
11
1.753
D/E ratiox
1.041
1.033
1.009
1.103
1.114
1.216
1.270
1.206
1.230
1.373
0.943
1.230
1.160
32
4.776
Enterprise value£M
5.954
6.445
5.778
6.137
5.339
5.575
5.486
5.018
4.540
4.813
9.437
(2.06%)
(2.48%)
19
2.902
LT debt£M
5.741
6.556
6.510
6.168
6.138
6.846
6.450
6.256
5.949
6.822
6.030
2.14%
2.20%
40
Revenue
£8.870M
5.12%
1.00×
Cost of revenue
£3.925M
4.78%
0.97×
Operating expenses
£1.808M
5.63%
1.05×
Goodwill & intangibles
16.27%
Spread over hurdle
(3.10%)