23.16
Revenue£M
31.94
34.33
36.51
38.89
41.37
45.27
47.92
52.35
57.58
62.28
23.65
8.53%
7.57%
9
26.58
Revenue growth%
8.66
6.33
4.03
4.20
1.58
2.89
3.79
2.31
2.89
3.96
4.50
2.89
3.87
33
7.40
Gross margin%
18.68
17.99
20.25
20.50
19.24
18.79
20.10
22.43
25.37
24.57
7.26
22.43
20.17
24
20.19
Operating margin%
28.86
28.19
28.91
30.28
32.25
34.24
35.61
35.06
34.83
37.08
17.54
35.06
33.25
70
26.33
Net margin%
14.50
17.21
18.23
16.78
18.23
17.00
14.90
15.08
17.81
17.24
24.65
17.00
17.11
88
8.949
P/E ratio (avg)x
22.43
22.20
23.74
24.43
25.18
22.30
20.49
20.24
18.27
16.55
17.83
20.24
22.25
88
29.10
EV/EBITx
21.70
25.54
28.29
31.37
36.24
41.56
48.23
55.81
55.64
56.38
23.84
55.64
38.90
85
6.28
FCF yield (avg)%
24.69
25.79
24.45
25.91
27.21
26.70
24.00
25.21
22.81
22.65
13.23
24.00
24.95
46
10.06
FCF margin%
26.14
24.42
26.91
27.62
27.32
26.58
28.05
25.15
26.21
23.87
27.49
26.21
26.40
11
1.544
FCF / Net incomex
1.250
1.087
1.186
1.279
1.236
1.303
1.290
1.303
1.158
1.062
0.887
1.290
1.243
23
4.44
ROIC%
17.73
20.10
18.96
16.60
15.15
12.67
10.88
12.81
11.96
9.39
21.85
11.96
13.98
68
29.32
Return on equity%
18.10
18.56
17.29
18.20
16.58
16.16
15.27
14.37
15.66
16.69
23.40
15.66
16.64
41
2.20
Return on assets%
28.04
25.06
23.57
23.65
22.33
21.46
22.25
24.17
26.49
26.66
12.37
24.17
23.91
43
0.09
EPS£
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.11
(4.01%)
(7.19%)
—
3.23
EPS growth%
11.32
8.87
9.62
11.14
8.63
7.48
5.80
4.71
6.57
3.79
28.35
5.80
8.05
91
0.06
Bookvalue per sh£
0.06
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.06
3.16%
3.14%
—
0.08
FCF per share£
0.10
0.10
0.09
0.10
0.10
0.11
0.10
0.10
0.11
0.10
0.09
(0.97%)
0.16%
—
0.03
Dividend per sh£
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.12
0.08
11.17%
8.40%
—
24.91
Div yield (avg)%
8.15
7.23
8.32
10.56
8.59
7.16
8.98
9.78
7.10
6.54
3.71
7.16
8.24
54
11.54
Payout ratio%
25.84
26.76
28.48
27.75
26.84
29.35
27.45
24.70
23.93
25.78
5.25
25.78
26.80
56
116.3
Shares (diluted)M
145.3
159.8
182.8
196.1
213.5
209.2
200.2
220.6
241.8
242.6
116.8
2.59%
5.63%
73
5.04
Buyback yield%
15.55
18.40
19.45
17.02
14.35
13.54
14.95
15.05
13.46
12.69
28.89
13.54
15.00
73
1.218
D/E ratiox
0.682
0.764
0.832
0.883
1.021
1.234
1.434
1.490
1.617
1.883
1.540
1.490
1.127
33
31.97
Enterprise value£M
26.13
30.42
31.08
32.33
37.54
38.93
38.53
39.16
40.15
39.10
13.58
0.82%
5.82%
53
44.48
LT debt£M
45.94
46.71
45.71
52.24
57.75
55.05
63.82
59.24
63.67
67.05
14.36
3.03%
5.32%
44
Revenue
£62.28M
7.57%
1.00×
Cost of revenue
£35.69M
7.16%
0.96×
Operating expenses
£12.14M
8.12%
1.05×
Goodwill & intangibles
20.49%
Property and equipment
15.58%
Spread over hurdle
(0.55%)