15.00
Revenue£M
18.03
17.72
17.57
17.66
17.45
17.45
17.44
17.33
17.46
17.45
16.79
—
(0.49%)
24
29.67
Revenue growth%
20.49
20.47
19.67
18.08
18.97
17.69
20.46
21.03
18.91
21.13
10.08
20.46
20.06
17
24.94
Gross margin%
4.59
5.50
8.05
10.78
9.80
10.79
9.88
8.89
7.78
9.80
10.50
9.80
9.34
29
20.13
Operating margin%
18.63
15.82
18.13
15.86
16.37
15.06
14.38
16.69
19.15
17.13
13.52
16.69
16.53
18
7.32
Net margin%
26.31
25.26
26.86
29.74
30.03
32.07
33.85
31.02
33.71
30.85
26.22
32.07
30.44
11
8.152
P/E ratio (avg)x
14.59
14.10
13.67
15.03
13.34
13.89
12.59
12.76
12.22
13.55
11.47
12.76
13.61
48
12.20
EV/EBITx
9.032
8.358
7.449
7.795
7.803
7.622
7.593
8.401
7.471
6.644
13.09
7.593
7.708
15
9.81
FCF yield (avg)%
16.16
13.82
15.33
17.46
17.15
14.56
14.36
16.54
18.46
19.99
24.96
16.54
16.35
81
20.44
FCF margin%
18.29
18.90
19.55
20.76
20.93
21.91
18.95
16.35
17.33
16.49
11.44
17.33
18.92
77
0.916
FCF / Net incomex
2.014
2.145
2.338
2.330
2.302
2.667
2.680
3.023
3.084
3.515
1.225
3.023
2.502
55
22.44
ROIC%
18.05
16.02
16.31
13.65
11.73
10.47
11.03
12.47
11.01
12.48
24.58
11.03
12.47
74
23.48
Return on equity%
17.61
17.21
18.05
19.07
16.56
14.73
15.83
17.53
18.97
16.41
16.96
16.41
17.37
51
24.92
Return on assets%
5.35
8.21
9.66
7.40
7.76
9.47
8.67
11.53
14.05
12.02
19.32
11.53
9.07
19
0.05
EPS£
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.06
6.58%
5.19%
—
17.62
EPS growth%
14.35
17.18
16.84
14.65
12.88
13.62
13.54
16.26
17.78
17.05
3.46
16.26
15.45
51
0.06
Bookvalue per sh£
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.04
(2.82%)
(1.94%)
—
0.03
FCF per share£
0.08
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.09
0.10
0.05
3.09%
3.49%
—
0.04
Dividend per sh£
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.03
8.49%
9.11%
—
8.74
Div yield (avg)%
10.98
9.66
7.41
6.78
5.53
3.75
3.84
4.34
4.55
3.56
23.35
3.84
5.04
53
20.44
Payout ratio%
11.44
9.37
8.88
7.33
4.44
1.53
2.39
4.55
7.45
6.63
11.59
4.55
6.98
9
78.78
Shares (diluted)M
90.32
99.42
111.4
126.9
137.2
125.6
116.4
126.6
131.8
148.8
77.97
1.63%
6.37%
41
12.60
Buyback yield%
21.60
19.04
19.52
20.75
19.22
20.19
18.19
16.60
19.38
21.90
26.30
19.38
19.45
86
0.312
D/E ratiox
0.552
0.540
0.518
0.514
0.543
0.544
0.518
0.527
0.477
0.453
0.427
0.518
0.523
77
9.519
Enterprise value£M
12.47
11.53
12.13
12.09
13.09
13.37
12.93
11.90
11.72
10.22
7.069
(4.82%)
(2.16%)
78
5.344
LT debt£M
9.071
9.647
10.29
9.932
9.753
10.08
10.02
9.947
9.177
8.836
8.515
(1.96%)
(0.43%)
34
Revenue
£17.45M
(0.49%)
1.00×
Cost of revenue
£11.84M
(0.35%)
1.01×
Operating expenses
£1.835M
(0.83%)
0.97×
Cash and investments
15.55%