14.29
Revenue£M
52.79
51.96
52.53
52.07
51.94
52.01
52.66
54.39
53.62
52.83
15.14
0.34%
0.05%
26
2.31
Revenue growth%
15.31
14.03
14.06
16.17
17.13
14.23
14.54
13.28
13.42
11.05
13.50
13.42
14.15
62
27.80
Gross margin%
13.19
11.21
10.65
8.22
8.31
8.34
6.39
3.73
0.95
0.40
16.01
3.73
8.26
22
24.68
Operating margin%
32.56
34.00
34.00
35.60
35.84
35.19
34.30
31.31
28.60
27.80
25.50
31.31
34.00
86
29.49
Net margin%
21.45
21.42
21.87
22.44
21.40
20.41
18.44
18.85
16.31
15.38
26.54
18.44
20.91
38
27.66
P/E ratio (avg)x
23.00
26.67
25.96
27.62
27.79
29.03
32.84
35.54
35.64
33.87
35.81
33.87
28.41
76
22.13
EV/EBITx
13.04
14.08
15.48
14.37
13.42
12.83
13.86
12.85
12.11
13.06
20.40
12.85
13.24
22
19.76
FCF yield (avg)%
26.00
24.46
27.17
28.13
29.74
31.33
32.95
32.68
32.95
31.87
15.73
32.68
30.53
52
23.62
FCF margin%
23.09
25.54
25.86
24.70
27.49
29.90
28.23
26.61
26.57
23.98
8.24
26.61
26.21
8
0.249
FCF / Net incomex
0.793
0.673
0.634
0.686
0.625
0.676
0.726
0.682
0.608
0.592
1.508
0.676
0.675
45
3.92
ROIC%
11.86
11.82
9.42
6.52
6.58
9.45
11.22
13.28
11.15
8.64
17.17
11.15
10.30
6
15.06
Return on equity%
6.66
6.73
6.96
7.24
5.83
7.77
8.28
10.93
13.27
10.52
21.99
10.52
7.51
11
26.21
Return on assets%
11.28
12.57
15.39
17.65
17.74
16.34
14.06
12.58
11.93
14.67
7.24
14.06
14.37
41
0.08
EPS£
0.21
0.23
0.25
0.29
0.34
0.33
0.39
0.46
0.51
0.53
0.09
9.34%
10.56%
—
28.68
EPS growth%
24.76
22.57
24.81
26.31
27.94
25.49
22.63
25.16
24.57
22.61
19.23
24.57
24.79
86
0.15
Bookvalue per sh£
0.10
0.10
0.09
0.08
0.09
0.08
0.09
0.08
0.07
0.07
0.10
(4.25%)
(2.87%)
—
0.10
FCF per share£
0.06
0.07
0.07
0.08
0.07
0.08
0.08
0.07
0.06
0.06
0.07
(4.20%)
(2.00%)
—
0.08
Dividend per sh£
0.14
0.14
0.15
0.17
0.19
0.18
0.19
0.20
0.19
0.19
0.07
—
2.70%
—
5.39
Div yield (avg)%
13.47
14.15
11.50
13.63
15.10
14.95
14.08
17.02
16.94
19.83
8.99
16.94
14.55
76
19.93
Payout ratio%
12.58
14.82
11.86
11.75
10.73
12.21
10.59
12.57
9.75
6.94
28.09
10.59
11.80
68
208.2
Shares (diluted)M
207.0
208.6
221.9
252.0
287.5
272.5
258.8
248.2
240.1
244.0
206.2
(3.22%)
1.66%
15
5.77
Buyback yield%
4.96
7.95
9.70
9.31
11.15
12.00
13.12
11.34
11.07
10.78
21.67
11.34
10.93
41
0.253
D/E ratiox
1.628
1.610
1.722
1.572
1.750
1.739
1.757
1.912
2.124
1.964
0.934
1.912
1.744
71
32.58
Enterprise value£M
24.70
21.72
20.86
19.00
17.39
15.52
13.86
12.38
11.85
10.31
23.96
(9.92%)
(8.75%)
62
24.00
LT debt£M
7.939
9.358
9.392
9.142
8.747
9.140
9.608
10.73
11.09
11.37
42.07
5.38%
4.76%
19
Revenue
£52.83M
0.05%
1.00×
Cost of revenue
£35.27M
(0.01%)
0.99×
Operating expenses
£5.704M
(0.17%)
0.98×
Cash and investments
19.63%
Property and equipment
15.78%
Spread over hurdle
10.25%