45.80
Revenue£M
56.28
57.96
58.82
60.06
61.79
63.03
66.25
69.29
70.65
73.84
51.08
3.63%
3.02%
9
13.43
Revenue growth%
21.42
23.80
23.91
24.96
24.73
25.37
27.29
28.72
26.19
24.96
11.44
26.19
24.96
64
14.01
Gross margin%
16.72
19.53
22.41
21.23
18.78
16.45
18.12
16.47
14.13
15.70
2.42
16.45
17.42
65
14.56
Operating margin%
16.16
16.34
17.57
18.03
20.57
18.25
17.76
20.54
19.34
21.25
16.51
19.34
18.14
90
10.77
Net margin%
17.55
16.77
18.96
19.62
20.40
23.20
20.92
22.54
22.04
23.06
24.20
22.54
20.66
50
20.21
P/E ratio (avg)x
6.847
7.356
7.847
7.658
8.298
8.034
7.089
6.468
6.836
6.645
36.37
6.836
7.222
53
13.91
EV/EBITx
24.40
26.00
27.83
28.17
28.48
29.99
29.21
26.84
27.81
29.19
20.85
29.19
28.00
36
3.78
FCF yield (avg)%
22.60
22.86
24.85
22.47
24.79
25.78
25.47
26.11
28.61
31.53
19.69
26.11
25.16
52
5.82
FCF margin%
6.65
8.12
5.60
5.60
4.33
1.42
2.28
0.40
2.64
5.31
14.72
2.28
4.82
76
0.211
FCF / Net incomex
0.216
0.215
0.240
0.242
0.255
0.260
0.286
0.307
0.284
0.268
1.693
0.284
0.257
35
29.15
ROIC%
24.18
26.33
28.68
26.24
24.73
27.57
28.95
30.58
29.58
29.29
17.52
29.29
28.12
81
29.00
Return on equity%
23.48
26.39
23.77
20.95
21.59
24.43
26.83
29.79
27.36
24.51
8.59
26.83
24.47
73
16.96
Return on assets%
22.76
21.03
23.69
21.42
19.92
21.75
24.57
26.38
28.17
30.87
11.97
26.38
23.22
66
0.03
EPS£
0.07
0.08
0.08
0.07
0.07
0.08
0.09
0.10
0.11
0.10
0.03
6.80%
3.87%
—
16.83
EPS growth%
10.65
12.42
14.37
15.79
16.50
14.26
16.13
18.84
18.32
19.79
25.81
18.32
15.96
15
0.05
Bookvalue per sh£
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
2.68%
(0.09%)
—
0.03
FCF per share£
0.04
0.04
0.05
0.05
0.04
0.05
0.05
0.05
0.06
0.06
0.07
4.28%
3.11%
—
0.04
Dividend per sh£
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.02
5.29%
4.28%
—
19.11
Div yield (avg)%
31.39
28.91
26.86
29.48
29.18
27.60
30.21
29.36
31.48
32.61
2.07
30.21
29.42
87
13.83
Payout ratio%
9.22
7.19
5.57
3.02
2.71
3.30
1.97
2.02
1.62
4.00
3.89
2.02
3.16
16
536.0
Shares (diluted)M
609.2
614.8
617.7
636.4
600.2
627.2
613.3
598.5
588.4
603.0
520.3
0.09%
0.62%
85
24.12
Buyback yield%
19.97
20.35
20.99
18.20
19.98
20.88
22.30
22.64
23.36
21.06
18.73
22.30
20.93
64
0.944
D/E ratiox
1.229
1.086
1.063
0.971
0.915
0.970
0.969
0.841
0.821
0.759
0.484
0.841
0.970
76
60.95
Enterprise value£M
30.92
29.99
33.64
32.32
30.13
27.96
28.62
30.16
33.61
38.33
48.41
4.93%
2.43%
49
50.41
LT debt£M
63.68
70.15
80.23
96.38
101.8
115.9
130.7
131.0
150.7
182.5
30.66
12.39%
11.05%
60
Revenue
£73.84M
3.02%
1.00×
Cost of revenue
£42.56M
3.38%
1.04×
Operating expenses
£8.172M
2.28%
0.93×
Goodwill & intangibles
15.41%
Spread over hurdle
24.29%