35.03
Revenue£M
155.1
158.2
161.7
169.7
175.5
176.3
181.6
190.9
192.9
198.0
36.91
2.45%
2.96%
75
6.41
Revenue growth%
15.71
14.67
15.10
16.88
14.52
13.35
10.42
9.48
9.10
11.32
25.32
10.42
13.93
89
11.05
Gross margin%
30.58
33.56
30.94
33.68
33.50
34.90
34.31
35.81
38.63
39.86
25.71
35.81
33.99
45
20.48
Operating margin%
1.20
1.91
2.16
3.10
2.12
1.29
3.51
6.49
5.02
6.73
4.61
5.02
2.63
71
8.43
Net margin%
4.57
5.87
6.86
6.79
4.78
4.99
3.88
1.00
1.35
3.32
20.52
3.32
4.67
59
7.461
P/E ratio (avg)x
31.18
31.53
36.28
41.65
40.70
48.48
56.05
62.50
67.15
66.88
10.17
62.50
45.07
46
20.40
EV/EBITx
16.22
14.99
15.90
16.22
17.61
16.89
17.92
19.48
19.00
20.10
13.70
19.00
17.25
29
10.85
FCF yield (avg)%
33.71
36.17
35.95
35.92
33.69
36.43
37.00
34.98
32.75
35.00
22.76
35.00
35.46
8
21.69
FCF margin%
18.72
17.52
15.31
14.15
11.39
11.93
12.08
10.94
13.63
12.42
5.86
12.08
13.03
56
0.848
FCF / Net incomex
0.933
1.006
1.043
1.053
1.007
1.152
1.147
1.266
1.413
1.379
0.992
1.266
1.100
69
15.26
ROIC%
0.55
0.40
0.40
2.89
4.63
3.94
5.41
5.52
4.55
7.27
28.50
5.41
4.24
43
10.61
Return on equity%
28.20
27.19
28.60
26.21
27.98
29.21
29.80
28.04
25.33
24.41
18.46
28.04
28.01
45
19.53
Return on assets%
13.07
11.66
12.16
13.10
11.02
11.70
9.21
6.73
7.22
6.98
21.43
7.22
11.34
35
0.05
EPS£
0.19
0.20
0.20
0.20
0.21
0.19
0.17
0.16
0.17
0.18
0.05
(2.64%)
0.70%
—
17.62
EPS growth%
0.40
2.93
4.78
6.26
8.14
6.19
5.37
7.59
4.90
2.60
29.79
5.37
5.14
42
0.12
Bookvalue per sh£
0.09
0.10
0.09
0.10
0.10
0.11
0.11
0.13
0.12
0.13
0.04
4.00%
2.72%
—
0.14
FCF per share£
0.18
0.21
0.26
0.27
0.31
0.32
0.39
0.44
0.53
0.64
0.09
15.82%
14.38%
—
0.09
Dividend per sh£
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
3.71%
(1.44%)
—
3.88
Div yield (avg)%
19.85
17.00
16.43
18.43
20.54
19.40
21.36
20.02
20.35
19.16
14.32
20.02
19.62
63
26.22
Payout ratio%
26.83
27.88
26.04
25.71
26.11
23.18
21.57
22.02
19.73
21.97
11.94
21.97
24.45
48
429.6
Shares (diluted)M
499.4
531.1
526.4
531.0
530.9
580.3
646.9
665.8
598.9
543.7
421.0
0.48%
1.95%
69
24.70
Buyback yield%
25.17
22.49
22.27
20.77
19.41
22.33
21.04
20.46
17.98
20.81
22.06
20.81
20.92
53
1.168
D/E ratiox
1.328
1.198
1.120
1.020
1.117
1.129
1.032
1.078
1.148
1.273
1.052
1.129
1.124
27
105.9
Enterprise value£M
40.54
45.78
45.00
41.29
45.53
43.01
42.56
40.79
37.66
38.01
36.38
(3.55%)
(0.87%)
14
107.6
LT debt£M
120.5
125.4
128.9
125.4
136.7
136.9
132.2
154.2
146.9
169.9
97.64
4.44%
3.67%
85
Revenue
£198.0M
2.96%
1.00×
Cost of revenue
£109.5M
2.81%
0.99×
Operating expenses
£41.32M
3.03%
1.01×
Goodwill & intangibles
16.04%