3.159
Revenue£M
32.04
34.44
36.37
39.93
43.88
47.80
50.63
54.41
59.68
3.240
3.947
8.37%
8.20%
33
28.37
Revenue growth%
12.58
10.71
9.09
7.89
8.05
6.33
4.51
1.63
0.40
24.24
18.66
4.51
7.97
80
23.41
Gross margin%
24.06
22.93
24.75
23.23
20.65
20.52
22.59
24.51
25.89
4.23
6.82
22.59
23.65
39
12.87
Operating margin%
34.76
33.33
30.86
33.09
34.73
31.80
31.22
28.36
30.31
22.13
12.78
31.22
32.42
55
3.93
Net margin%
20.70
22.01
22.53
23.63
26.23
26.32
23.63
24.74
27.35
11.87
18.05
26.23
23.63
46
30.39
P/E ratio (avg)x
12.72
12.44
11.81
10.76
11.28
10.86
9.547
9.157
9.325
11.65
34.02
9.547
11.07
40
6.711
EV/EBITx
49.32
52.24
59.36
66.11
67.87
67.99
66.66
79.26
86.81
12.13
30.36
67.99
66.38
90
13.08
FCF yield (avg)%
7.86
5.57
7.93
9.47
11.48
13.48
14.29
14.96
12.17
5.49
23.43
13.48
11.11
31
5.01
FCF margin%
7.25
8.87
8.48
8.07
7.40
6.70
6.69
8.46
9.81
16.37
26.34
7.40
7.74
16
0.294
FCF / Net incomex
1.126
1.072
1.122
1.075
0.993
1.022
0.971
1.029
1.024
1.530
1.642
1.022
1.031
28
13.68
ROIC%
11.85
10.46
11.36
12.26
10.41
10.37
7.68
10.11
11.71
14.30
15.14
10.37
10.43
51
25.56
Return on equity%
8.96
6.20
9.07
6.71
7.41
5.81
6.98
4.73
2.90
13.35
16.43
5.81
6.85
31
9.52
Return on assets%
15.26
14.53
16.65
19.23
21.01
22.54
24.30
26.11
26.80
28.56
6.87
24.30
20.12
43
0.06
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
0.07
0.23%
(2.11%)
—
23.13
EPS growth%
22.58
20.71
20.41
18.04
18.99
21.85
23.42
22.48
21.66
22.51
9.28
21.85
21.19
92
0.07
Bookvalue per sh£
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.08
0.07
1.62%
4.55%
—
0.04
FCF per share£
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.08
0.06
2.45%
3.31%
—
0.08
Dividend per sh£
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.04
3.16%
4.20%
—
3.25
Div yield (avg)%
13.19
13.88
15.66
15.82
14.12
14.94
16.71
18.33
18.73
4.82
16.09
16.71
15.30
72
27.43
Payout ratio%
14.31
14.73
11.96
12.89
11.70
12.73
12.74
12.47
13.04
25.35
29.08
12.73
12.82
24
182.3
Shares (diluted)M
179.0
165.5
179.1
168.5
154.2
151.8
147.9
162.6
166.1
181.5
182.6
(0.28%)
(0.47%)
63
3.17
Buyback yield%
18.72
16.28
14.80
13.31
16.14
14.74
13.17
14.87
12.05
29.32
24.39
14.74
14.84
21
1.626
D/E ratiox
1.237
1.251
1.152
1.040
1.029
1.149
1.083
1.189
1.156
0.608
0.525
1.149
1.154
37
2.184
Enterprise value£M
12.20
10.55
10.15
9.374
9.061
8.119
8.630
8.494
8.755
18.80
42.19
(1.36%)
(3.65%)
43
41.79
LT debt£M
62.49
65.23
71.20
78.41
76.01
85.50
89.36
98.73
98.15
27.03
9.873
4.59%
7.20%
21
Revenue
£59.68M
8.20%
1.00×
Cost of revenue
£29.38M
8.09%
0.99×
Operating expenses
£13.48M
8.07%
0.99×
Cash and investments
17.73%