15.21
Revenue£M
8.503
9.427
10.07
11.02
12.03
13.13
14.30
15.24
16.78
18.42
16.79
8.90%
9.09%
64
5.26
Revenue growth%
19.89
22.43
23.64
25.63
24.87
24.52
24.87
26.92
25.85
24.14
17.85
24.87
24.70
58
20.76
Gross margin%
8.49
10.01
8.10
9.03
11.49
12.08
10.84
13.00
12.58
15.46
16.82
12.58
11.17
57
12.80
Operating margin%
21.02
21.30
23.99
26.37
27.45
29.29
31.38
29.13
31.04
31.19
10.06
31.04
28.29
28
13.02
Net margin%
13.44
14.48
11.97
14.95
16.85
16.54
16.58
15.87
18.64
17.53
9.47
16.58
16.20
70
37.10
P/E ratio (avg)x
7.434
7.137
7.345
7.490
7.656
8.216
8.503
7.754
7.819
7.611
9.828
7.819
7.634
44
8.703
EV/EBITx
51.21
47.62
51.42
53.91
53.72
58.54
60.98
62.69
63.95
70.59
7.770
62.69
56.23
45
11.05
FCF yield (avg)%
20.96
19.04
18.26
19.48
18.64
16.80
17.86
19.16
16.24
14.04
3.07
16.80
18.45
42
21.92
FCF margin%
6.82
6.44
8.35
7.42
6.18
7.89
8.36
8.16
7.33
8.68
2.94
8.16
7.66
87
1.472
FCF / Net incomex
0.617
0.544
0.546
0.483
0.430
0.387
0.397
0.379
0.347
0.328
1.747
0.379
0.413
35
10.39
ROIC%
12.19
12.30
10.83
12.39
10.77
12.54
14.61
11.80
13.80
11.61
3.45
12.54
12.25
12
5.13
Return on equity%
15.09
12.29
9.59
9.74
11.53
9.32
10.06
10.75
10.04
7.80
19.48
10.04
10.05
79
20.39
Return on assets%
16.47
16.78
13.96
13.43
14.25
12.72
12.47
12.54
10.33
12.08
20.77
12.47
13.07
24
0.09
EPS£
0.09
0.10
0.10
0.10
0.10
0.09
0.10
0.10
0.11
0.12
0.09
3.65%
2.60%
—
26.92
EPS growth%
14.97
14.41
13.98
16.64
15.97
16.12
15.17
14.96
13.59
14.45
20.87
14.96
14.97
62
0.01
Bookvalue per sh£
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.10
0.06
5.77%
6.63%
—
0.02
FCF per share£
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.06
2.91%
0.71%
—
0.03
Dividend per sh£
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
(0.18%)
(2.04%)
—
18.14
Div yield (avg)%
14.15
11.84
12.67
14.43
13.34
13.60
13.58
14.45
15.86
13.68
7.37
13.68
13.64
38
20.58
Payout ratio%
19.16
16.51
16.34
16.86
14.50
12.94
15.61
16.87
14.61
16.91
20.62
15.61
16.43
86
104.7
Shares (diluted)M
92.41
93.14
91.45
83.75
91.47
87.34
97.05
98.47
89.49
84.14
104.0
(1.66%)
(0.54%)
75
14.23
Buyback yield%
2.49
2.35
2.82
5.76
4.67
5.38
5.44
3.33
0.73
3.59
26.01
3.59
3.46
52
1.479
D/E ratiox
2.939
3.080
3.388
3.925
4.588
4.904
5.127
5.151
5.635
6.765
0.973
5.151
4.746
64
4.741
Enterprise value£M
14.11
16.48
16.80
19.29
18.41
17.43
18.15
21.11
22.84
23.01
7.276
4.57%
5.02%
64
2.565
LT debt£M
10.49
11.67
13.97
13.45
15.09
14.83
15.49
16.48
16.80
16.93
6.374
2.34%
5.96%
31
Revenue
£18.42M
9.09%
1.00×
Cost of revenue
£10.42M
9.06%
1.00×
Operating expenses
£3.426M
9.40%
1.03×