1.393
Revenue£M
5.046
5.163
5.233
5.334
5.561
5.659
5.688
5.915
6.041
6.274
1.523
2.44%
2.72%
75
9.27
Revenue growth%
26.80
24.06
25.83
27.20
27.42
30.34
30.65
29.37
28.04
26.84
11.60
29.37
27.31
20
14.71
Gross margin%
11.87
12.07
14.42
13.26
12.25
9.39
12.29
9.40
7.72
10.52
15.07
9.40
11.97
83
23.18
Operating margin%
10.86
10.18
9.79
8.03
10.15
13.09
10.09
9.16
6.39
4.42
16.25
9.16
9.94
29
20.55
Net margin%
25.76
24.25
23.26
25.92
25.42
26.13
27.47
24.51
26.44
25.27
2.57
26.13
25.59
86
34.62
P/E ratio (avg)x
35.73
36.53
36.43
40.03
43.32
47.97
52.18
53.09
49.14
48.04
17.61
49.14
45.65
24
23.94
EV/EBITx
37.96
41.00
41.57
42.95
45.78
50.97
52.79
58.77
60.71
73.24
9.668
58.77
48.37
49
23.08
FCF yield (avg)%
4.10
1.52
4.00
5.72
5.10
4.83
7.82
10.79
11.79
12.48
13.90
10.79
5.41
83
18.15
FCF margin%
13.78
15.30
18.00
18.46
20.55
22.40
23.85
23.56
24.15
25.23
27.82
23.85
21.47
46
0.691
FCF / Net incomex
0.174
0.177
0.213
0.237
0.266
0.309
0.350
0.389
0.458
0.485
0.542
0.389
0.288
10
14.38
ROIC%
23.02
21.13
23.77
25.27
23.72
24.86
27.08
27.50
25.38
27.58
15.57
27.08
25.07
14
20.38
Return on equity%
18.14
16.53
13.96
15.73
13.53
14.91
17.59
15.54
15.65
18.18
19.12
15.65
15.69
42
25.00
Return on assets%
18.41
19.69
20.18
18.53
19.11
20.07
18.90
17.91
20.76
19.85
23.63
19.85
19.40
51
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.48%)
(4.74%)
—
14.89
EPS growth%
7.43
7.51
10.16
9.13
8.49
9.99
12.97
10.13
8.53
7.04
3.76
9.99
8.83
11
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(4.04%)
(4.83%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
4.83%
3.78%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.59%
5.29%
—
4.40
Div yield (avg)%
10.70
11.86
13.16
13.78
11.11
9.00
7.64
8.47
6.16
5.70
14.53
7.64
9.85
73
21.07
Payout ratio%
31.13
31.84
31.81
29.80
27.27
26.56
27.60
25.52
26.70
27.43
22.10
26.70
27.51
27
252.3
Shares (diluted)M
312.2
292.0
318.4
296.6
284.9
326.2
359.0
385.8
439.5
469.7
252.4
10.51%
5.56%
44
26.04
Buyback yield%
10.68
8.35
9.78
11.65
13.39
13.47
12.62
10.60
12.04
12.11
16.06
12.11
11.85
45
0.494
D/E ratiox
1.646
1.687
1.882
2.126
2.416
2.482
2.779
3.162
3.332
3.423
1.055
3.162
2.449
81
0.245
Enterprise value£M
1.884
2.197
2.301
2.174
2.338
2.426
2.466
2.711
2.651
3.104
4.756
5.83%
5.74%
25
2.362
LT debt£M
5.503
5.746
5.956
5.952
6.828
6.725
6.918
7.043
7.443
8.560
2.470
4.62%
5.29%
38
Revenue
£6.274M
2.72%
1.00×
Cost of revenue
£4.279M
2.62%
0.99×
Operating expenses
£0.793M
2.45%
0.97×
Goodwill & intangibles
19.45%