2.788
Revenue£M
3.007
3.112
3.327
3.466
3.619
3.823
3.973
4.253
4.368
4.691
2.957
5.33%
5.22%
82
5.40
Revenue growth%
7.66
4.75
5.38
6.53
5.57
4.93
7.33
8.77
9.21
9.24
2.33
8.77
6.93
80
28.76
Gross margin%
24.78
25.13
22.49
21.85
22.55
21.54
22.58
20.93
22.18
22.62
22.65
22.18
22.52
18
24.85
Operating margin%
13.08
15.05
12.55
15.40
13.03
11.39
10.83
13.15
11.14
14.05
21.86
11.39
13.05
77
29.67
Net margin%
13.80
12.62
12.01
12.44
14.49
17.43
18.08
16.23
13.54
13.68
17.66
16.23
13.74
72
9.032
P/E ratio (avg)x
27.16
24.94
25.69
22.56
19.70
21.38
19.90
21.39
21.66
18.72
20.15
21.38
21.52
71
20.53
EV/EBITx
35.60
34.86
35.43
34.67
34.91
36.24
36.19
36.55
35.32
40.05
29.09
36.24
35.52
39
12.59
FCF yield (avg)%
1.27
0.40
1.58
0.90
0.40
2.05
4.79
7.29
5.27
5.83
15.91
5.27
1.82
47
6.04
FCF margin%
25.36
27.65
30.60
31.56
31.14
33.25
35.79
34.39
37.08
39.06
4.58
35.79
32.41
37
0.280
FCF / Net incomex
0.219
0.231
0.260
0.296
0.328
0.331
0.391
0.458
0.486
0.489
0.133
0.458
0.329
69
24.39
ROIC%
24.34
23.56
20.93
18.09
16.85
15.71
14.19
14.20
16.36
15.56
13.21
15.56
16.61
88
22.98
Return on equity%
22.21
25.16
23.26
25.00
23.43
23.17
25.22
26.77
28.32
31.01
15.11
26.77
25.08
5
6.47
Return on assets%
17.58
14.76
12.67
14.61
11.92
13.02
13.73
14.82
16.02
13.81
11.62
13.81
14.21
36
0.03
EPS£
0.06
0.06
0.07
0.09
0.09
0.09
0.10
0.11
0.12
0.12
0.03
5.35%
9.88%
—
4.25
EPS growth%
20.59
18.11
15.91
15.83
16.61
19.16
21.68
19.72
17.43
19.90
7.97
19.72
18.64
30
0.12
Bookvalue per sh£
0.14
0.14
0.15
0.18
0.21
0.22
0.21
0.21
0.21
0.23
0.09
1.94%
4.45%
—
0.08
FCF per share£
0.18
0.18
0.20
0.19
0.21
0.20
0.22
0.23
0.23
0.22
0.10
0.90%
3.11%
—
0.07
Dividend per sh£
0.09
0.09
0.09
0.10
0.10
0.09
0.09
0.08
0.08
0.08
0.12
(3.72%)
(2.49%)
—
5.43
Div yield (avg)%
6.42
3.55
2.27
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.02
0.40
0.40
70
2.43
Payout ratio%
1.13
3.06
0.79
0.40
0.40
3.17
2.96
5.82
8.19
8.03
17.68
5.82
3.01
77
9.335
Shares (diluted)M
14.69
16.82
19.66
21.82
24.26
28.86
29.20
34.76
37.22
43.04
9.421
12.15%
13.34%
52
10.46
Buyback yield%
10.90
13.55
15.35
17.22
19.47
17.55
15.78
17.42
17.33
18.86
8.24
17.42
17.28
86
0.567
D/E ratiox
1.374
1.511
1.363
1.297
1.205
1.338
1.497
1.455
1.481
1.461
0.289
1.461
1.415
8
1.670
Enterprise value£M
0.807
0.814
0.790
0.775
0.830
0.855
0.906
0.981
0.978
1.016
2.122
4.14%
4.10%
41
3.237
LT debt£M
4.416
4.923
5.467
6.047
7.010
7.741
7.912
9.073
10.86
12.22
2.777
11.76%
11.55%
60
Revenue
£4.691M
5.22%
1.00×
Cost of revenue
£3.283M
5.22%
1.00×
Operating expenses
£0.745M
5.37%
1.01×