12.72
Revenue£M
7.806
8.268
8.605
8.994
9.279
9.539
10.19
10.57
10.99
11.33
13.64
4.07%
4.22%
26
16.24
Revenue growth%
23.66
23.08
21.71
21.25
19.20
18.04
15.29
15.30
16.23
14.46
13.87
15.30
18.62
95
2.72
Gross margin%
23.73
21.60
20.04
18.86
18.10
20.70
17.89
20.40
19.75
19.19
25.08
19.75
19.89
90
28.57
Operating margin%
16.41
14.00
16.49
14.45
11.53
8.89
6.97
6.04
4.02
6.76
16.79
6.76
10.21
48
19.85
Net margin%
26.84
28.35
31.28
28.47
29.73
29.77
30.14
28.51
28.91
30.51
8.01
29.77
29.32
46
15.56
P/E ratio (avg)x
29.66
31.11
30.72
30.77
31.77
31.37
30.83
32.60
36.01
36.80
16.12
32.60
31.24
91
23.31
EV/EBITx
39.18
44.57
45.62
47.00
49.99
48.59
50.96
50.07
56.72
57.88
18.38
50.96
49.29
79
22.70
FCF yield (avg)%
29.45
28.34
26.00
28.25
26.66
28.80
28.16
29.20
27.94
27.99
2.12
28.16
28.21
27
13.23
FCF margin%
7.06
6.47
5.79
4.74
2.09
3.81
3.55
2.43
2.16
2.06
10.13
2.43
3.68
69
0.525
FCF / Net incomex
0.971
1.008
1.046
1.207
1.161
1.192
1.404
1.339
1.337
1.511
1.144
1.339
1.200
69
6.30
ROIC%
2.92
1.26
2.36
1.64
4.19
3.77
4.23
5.96
5.97
4.34
5.32
4.34
3.98
10
27.29
Return on equity%
6.81
8.33
10.98
11.84
13.81
12.44
11.27
10.32
9.32
9.42
28.59
10.32
10.65
79
18.19
Return on assets%
28.97
30.29
32.57
32.54
31.06
33.13
33.67
33.92
33.14
35.45
5.91
33.67
32.85
5
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
6.98%
7.55%
—
27.22
EPS growth%
24.19
24.27
24.29
26.39
28.21
31.09
30.04
29.68
29.75
30.49
10.38
30.04
28.94
39
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.79%
0.84%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
14.39%
11.06%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.05%)
1.70%
—
3.60
Div yield (avg)%
15.18
17.66
17.27
15.01
15.30
15.53
12.80
9.89
11.42
9.25
23.76
11.42
15.10
9
25.72
Payout ratio%
19.37
20.78
18.70
19.94
21.16
20.73
22.03
20.26
21.38
21.97
23.12
21.38
20.75
71
13.77
Shares (diluted)B
23.47
22.48
23.06
23.98
27.94
32.18
33.14
35.46
37.66
44.58
14.07
9.79%
7.74%
90
5.64
Buyback yield%
1.40
0.40
2.21
4.19
6.81
8.54
11.14
9.62
7.33
9.33
2.38
9.33
7.07
30
0.648
D/E ratiox
1.004
1.196
1.339
1.578
1.891
2.015
2.120
2.200
2.138
2.302
0.187
2.138
1.953
35
7.774
Enterprise value£M
10.27
11.17
12.12
11.99
11.71
12.73
12.14
11.56
10.79
10.67
0.912
(1.85%)
(0.10%)
76
13.34
LT debt£M
5.786
5.246
5.764
5.321
4.999
5.382
5.000
5.420
5.727
6.034
13.04
3.84%
0.80%
27
Revenue
£11.33M
4.22%
1.00×
Cost of revenue
£6.743M
4.37%
1.01×
Operating expenses
£1.097M
4.59%
1.04×