8.933
Revenue£M
12.01
12.27
12.68
13.46
14.30
15.08
15.97
17.00
17.81
18.71
9.245
5.53%
5.01%
76
29.15
Revenue growth%
21.21
20.91
20.46
21.94
22.86
21.07
22.85
22.17
20.53
22.18
9.59
22.17
21.58
26
15.88
Gross margin%
23.09
22.85
20.75
17.94
15.22
17.11
14.79
14.31
15.64
16.04
17.66
15.64
16.58
23
27.82
Operating margin%
26.88
28.64
26.54
27.49
27.77
27.95
28.37
25.89
26.23
26.59
2.09
26.59
27.18
79
3.35
Net margin%
10.20
11.06
13.00
14.76
17.21
14.51
13.06
10.88
10.00
7.31
9.71
10.88
12.03
41
24.13
P/E ratio (avg)x
24.15
25.89
30.43
30.16
36.00
41.00
45.42
46.73
49.20
50.82
21.50
46.73
38.50
89
22.52
EV/EBITx
29.85
29.62
31.61
32.85
34.38
34.64
30.34
29.19
31.41
32.40
6.088
31.41
31.51
22
17.69
FCF yield (avg)%
13.31
14.35
17.25
15.17
18.08
17.49
14.61
14.12
15.77
13.38
8.49
14.61
14.89
79
4.46
FCF margin%
2.24
3.77
5.79
4.31
3.70
4.77
2.17
5.08
4.60
7.45
12.66
4.77
4.46
62
1.766
FCF / Net incomex
1.540
1.678
1.574
1.729
1.713
1.744
1.627
1.746
1.783
1.802
0.362
1.746
1.721
19
25.14
ROIC%
2.91
1.30
3.40
1.87
3.41
2.72
0.40
0.85
3.69
2.81
9.80
2.72
2.77
35
29.68
Return on equity%
26.34
28.08
27.70
30.17
30.73
32.73
32.07
34.65
32.75
31.42
12.64
32.73
31.08
69
9.66
Return on assets%
11.68
10.21
10.59
10.50
9.34
7.54
5.70
8.70
8.43
8.04
25.76
8.04
9.02
14
0.39
EPS£
0.24
0.25
0.24
0.25
0.24
0.23
0.21
0.19
0.20
0.17
0.42
(6.98%)
(3.02%)
—
21.00
EPS growth%
15.45
13.72
15.13
13.19
14.43
13.05
15.46
14.94
12.88
14.39
11.95
14.39
14.41
5
0.15
Bookvalue per sh£
0.15
0.16
0.17
0.15
0.17
0.19
0.22
0.21
0.21
0.21
0.17
3.96%
4.63%
—
0.11
FCF per share£
0.07
0.07
0.07
0.07
0.07
0.06
0.05
0.06
0.05
0.05
0.15
(6.79%)
(5.22%)
—
0.29
Dividend per sh£
0.14
0.12
0.12
0.11
0.12
0.12
0.13
0.14
0.12
0.12
0.34
(1.01%)
(2.81%)
—
13.10
Div yield (avg)%
3.67
4.47
2.08
1.82
0.67
2.23
0.40
1.56
4.00
5.20
12.43
2.23
2.15
88
14.09
Payout ratio%
14.36
13.17
12.48
12.86
13.82
15.02
12.88
13.87
15.44
18.09
19.87
15.02
13.84
13
29.86
Shares (diluted)M
36.61
42.84
43.48
49.64
47.15
49.91
56.55
53.89
55.56
61.98
29.99
5.62%
6.26%
50
3.15
Buyback yield%
30.76
32.58
29.74
30.14
28.55
27.93
29.04
29.85
27.37
27.95
2.84
27.95
29.39
83
1.265
D/E ratiox
1.400
1.426
1.458
1.597
1.767
1.603
1.423
1.363
1.304
1.347
0.403
1.363
1.424
84
7.114
Enterprise value£M
4.803
5.251
5.332
5.187
5.375
6.268
6.881
7.135
7.349
8.105
1.633
8.56%
6.03%
43
13.49
LT debt£M
12.27
12.82
14.51
14.55
15.38
16.10
18.13
17.91
17.55
19.14
2.928
4.47%
5.21%
61
Revenue
£18.71M
5.01%
1.00×
Cost of revenue
£12.64M
4.93%
0.99×
Operating expenses
£1.902M
4.77%
0.98×
Property and equipment
16.41%