16.25
Revenue£M
20.92
21.12
21.70
22.17
22.47
22.96
22.75
23.52
24.22
24.17
17.25
1.46%
1.60%
77
5.87
Revenue growth%
27.22
24.82
23.72
25.07
25.83
26.76
25.71
25.77
28.76
29.71
15.00
26.76
25.80
68
27.68
Gross margin%
9.49
11.00
12.82
14.95
15.51
15.25
14.84
12.30
10.62
11.81
18.38
12.30
12.56
38
15.00
Operating margin%
13.21
13.32
12.29
10.25
7.76
8.62
11.09
9.81
9.69
8.00
21.47
9.69
10.03
70
28.81
Net margin%
8.49
9.53
6.98
6.85
4.02
1.84
1.03
2.03
1.67
2.42
17.45
1.84
3.22
36
17.86
P/E ratio (avg)x
20.07
21.09
22.89
22.03
21.16
19.22
17.54
15.22
14.25
12.13
15.13
15.22
19.65
86
26.24
EV/EBITx
30.21
32.72
35.25
34.44
30.72
26.82
27.18
23.85
20.99
21.26
22.68
23.85
28.70
58
24.29
FCF yield (avg)%
7.15
8.72
8.31
6.80
9.03
6.18
6.98
5.93
6.63
3.94
18.95
6.18
6.89
68
17.58
FCF margin%
9.64
7.90
9.41
8.69
8.57
10.04
9.88
11.49
9.23
12.00
17.06
10.04
9.53
17
1.681
FCF / Net incomex
2.266
2.300
2.157
2.321
2.429
2.631
2.799
2.800
2.596
2.653
0.650
2.653
2.512
86
20.42
ROIC%
9.40
11.74
14.60
12.97
10.37
9.79
10.94
11.62
11.50
12.87
17.32
11.50
11.56
12
19.82
Return on equity%
20.69
20.89
22.47
24.43
24.25
23.30
23.21
25.65
24.75
21.94
13.01
23.30
23.25
7
6.40
Return on assets%
9.81
10.79
12.42
10.78
11.73
9.20
7.92
9.47
10.84
11.39
15.77
9.47
10.78
91
0.07
EPS£
0.07
0.07
0.07
0.08
0.09
0.10
0.09
0.09
0.09
0.09
0.08
0.23%
3.67%
—
16.65
EPS growth%
23.33
24.91
25.00
22.39
24.52
23.98
26.47
24.17
23.11
22.23
20.10
23.98
24.08
73
0.09
Bookvalue per sh£
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.06
2.20%
3.89%
—
0.04
FCF per share£
0.11
0.10
0.11
0.10
0.10
0.11
0.11
0.11
0.12
0.12
0.08
4.29%
2.07%
—
0.11
Dividend per sh£
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.04
3.57%
0.05%
—
8.91
Div yield (avg)%
15.71
16.29
15.06
13.37
12.39
11.71
10.74
10.60
9.50
6.67
22.07
10.60
12.05
10
7.44
Payout ratio%
7.25
6.11
4.61
5.58
8.30
7.10
5.63
5.60
6.65
9.46
11.80
6.65
6.38
93
134.3
Shares (diluted)M
190.3
208.2
199.7
195.8
205.2
219.7
227.1
238.4
231.5
262.6
132.6
5.06%
3.50%
50
23.15
Buyback yield%
22.18
21.63
22.58
23.49
26.47
23.53
21.51
22.11
22.90
20.68
11.68
22.11
22.38
69
0.854
D/E ratiox
0.377
0.449
0.493
0.535
0.634
0.665
0.763
0.829
0.845
0.963
0.396
0.829
0.649
8
12.95
Enterprise value£M
2.112
2.394
2.580
2.695
2.586
2.619
2.613
2.835
2.727
2.930
12.57
2.53%
3.08%
25
7.264
LT debt£M
18.53
17.68
19.03
20.26
20.63
20.48
22.62
20.67
20.55
18.62
1.242
(2.03%)
0.32%
78
Revenue
£24.17M
1.60%
1.00×
Cost of revenue
£13.57M
1.83%
1.02×
Operating expenses
£2.569M
1.84%
1.02×
Cash and investments
15.99%