6.345
Revenue£M
7.831
8.196
8.638
8.965
9.269
9.540
9.724
9.965
10.34
6.546
7.412
2.90%
3.45%
76
25.38
Revenue growth%
4.06
4.59
2.09
4.46
2.12
4.23
1.77
4.42
6.18
14.86
20.49
4.23
4.14
51
14.53
Gross margin%
29.99
32.77
31.98
29.26
32.02
33.30
34.06
31.86
29.49
28.95
18.40
32.02
31.92
67
13.00
Operating margin%
2.61
3.11
0.48
0.40
0.40
0.40
0.40
0.40
2.72
13.79
21.40
0.40
0.44
50
17.40
Net margin%
11.62
9.58
8.46
6.09
6.29
8.48
6.02
3.76
4.73
20.39
2.75
6.02
7.37
53
11.70
P/E ratio (avg)x
7.723
8.861
9.618
9.656
9.973
11.57
11.51
12.27
12.35
6.499
11.68
11.57
9.814
13
35.04
EV/EBITx
37.72
37.45
34.46
31.31
30.81
33.58
35.87
38.03
40.02
30.53
26.52
35.87
36.24
53
23.57
FCF yield (avg)%
16.70
17.48
17.04
16.69
16.86
16.83
15.22
17.18
17.95
19.28
16.73
16.86
16.84
18
8.59
FCF margin%
25.37
22.41
21.15
18.62
20.88
17.88
14.90
15.91
17.08
5.95
10.33
17.08
19.75
49
0.470
FCF / Net incomex
1.902
1.932
1.865
1.778
1.685
1.879
1.682
1.718
1.815
0.559
1.712
1.718
1.796
79
16.49
ROIC%
12.73
11.77
9.71
12.24
14.02
11.35
13.57
14.61
15.28
21.72
10.21
14.02
13.15
29
6.44
Return on equity%
18.12
16.19
14.40
13.37
12.11
14.68
13.31
10.69
8.15
14.54
22.95
12.11
13.89
94
25.63
Return on assets%
28.75
25.92
28.27
28.55
29.26
31.41
31.65
30.71
33.18
15.47
12.71
31.41
29.01
81
0.01
EPS£
0.07
0.08
0.09
0.09
0.10
0.11
0.12
0.13
0.12
0.01
0.01
6.52%
7.15%
—
4.31
EPS growth%
22.32
21.50
18.67
19.02
20.87
19.57
22.51
24.95
22.25
8.07
28.58
22.25
21.87
74
0.05
Bookvalue per sh£
0.06
0.07
0.08
0.08
0.10
0.10
0.11
0.11
0.12
0.03
0.03
6.81%
9.64%
—
0.05
FCF per share£
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.01
0.02
6.91%
7.38%
—
0.02
Dividend per sh£
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.02
0.01
11.35%
9.63%
—
11.13
Div yield (avg)%
12.46
14.74
14.84
14.59
16.99
19.49
16.98
14.07
14.35
28.17
17.45
16.98
14.66
69
9.02
Payout ratio%
30.64
28.11
27.27
25.24
27.08
28.46
26.48
24.27
24.18
26.97
12.71
26.48
27.18
73
203.2
Shares (diluted)M
311.0
337.5
313.3
342.3
377.6
418.8
432.0
420.7
475.0
202.2
200.5
6.77%
6.66%
55
9.88
Buyback yield%
23.04
22.11
20.26
18.85
21.11
21.57
19.25
19.16
18.41
17.02
8.04
19.25
20.64
5
1.096
D/E ratiox
3.018
3.636
3.815
3.757
3.914
4.306
4.308
4.990
5.191
0.619
0.685
4.308
3.864
86
3.444
Enterprise value£M
10.07
11.54
12.14
12.80
13.43
13.34
12.89
13.21
15.24
1.561
13.25
3.55%
5.40%
46
6.275
LT debt£M
11.26
11.45
12.27
11.29
12.22
11.54
9.944
9.611
10.10
5.718
11.19
(2.19%)
(2.00%)
21
Revenue
£10.34M
3.45%
1.00×
Cost of revenue
£6.018M
3.19%
0.98×
Operating expenses
£2.120M
3.64%
1.02×