12.98
Revenue£M
10.92
11.78
12.38
13.07
13.77
14.57
15.47
16.29
17.30
18.54
13.44
6.14%
5.97%
12
16.26
Revenue growth%
13.49
15.71
17.42
18.27
15.81
14.07
12.91
13.37
14.93
16.57
20.88
14.07
15.32
73
6.36
Gross margin%
2.44
4.20
4.13
3.19
3.99
6.16
4.16
3.48
4.45
2.08
8.05
4.16
4.06
48
25.19
Operating margin%
13.94
15.57
15.60
16.26
18.35
15.99
18.57
21.02
19.71
19.79
18.55
19.71
17.30
21
23.25
Net margin%
30.21
30.34
29.66
31.45
29.55
28.38
25.45
26.94
29.40
30.64
25.60
28.38
29.60
15
7.857
P/E ratio (avg)x
46.65
47.12
49.36
56.16
56.27
62.07
69.58
74.59
71.31
65.49
17.95
69.58
59.17
48
13.47
EV/EBITx
20.97
22.19
22.15
24.77
23.37
24.58
25.93
28.03
25.77
26.74
6.874
25.93
24.68
94
21.24
FCF yield (avg)%
11.97
10.00
8.00
7.57
9.60
7.83
5.40
6.28
4.63
3.10
27.52
5.40
7.70
23
4.88
FCF margin%
20.11
22.04
21.79
22.94
20.66
19.53
19.24
16.88
17.34
17.13
2.47
17.34
19.82
86
0.849
FCF / Net incomex
0.162
0.145
0.158
0.169
0.152
0.134
0.138
0.129
0.138
0.128
0.499
0.134
0.141
17
14.12
ROIC%
16.94
19.26
21.80
24.14
22.37
19.66
18.64
17.44
19.70
18.56
9.22
18.64
19.46
22
2.93
Return on equity%
21.66
18.70
19.53
21.55
22.61
22.19
20.71
18.21
19.65
20.29
20.09
20.29
20.50
46
12.68
Return on assets%
19.48
16.73
17.97
15.95
14.37
11.74
10.94
11.78
11.45
14.08
28.88
11.74
14.23
40
0.14
EPS£
0.13
0.11
0.12
0.10
0.10
0.10
0.09
0.08
0.07
0.06
0.15
(10.54%)
(7.53%)
—
21.80
EPS growth%
14.49
16.13
15.91
17.64
18.79
21.16
22.19
19.24
17.08
17.80
5.98
19.24
17.72
17
0.11
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.12
3.16%
1.83%
—
0.05
FCF per share£
0.24
0.24
0.23
0.25
0.24
0.22
0.20
0.19
0.19
0.18
0.16
(4.97%)
(1.54%)
—
0.15
Dividend per sh£
0.20
0.20
0.19
0.18
0.20
0.19
0.20
0.22
0.20
0.20
0.10
0.23%
0.97%
—
16.14
Div yield (avg)%
18.01
18.51
17.79
18.18
18.05
20.28
20.59
19.54
20.61
18.21
28.01
20.28
18.36
6
29.18
Payout ratio%
19.26
17.36
15.19
17.96
15.34
16.75
16.27
13.78
14.12
12.91
25.06
14.12
15.80
83
118.6
Shares (diluted)M
98.59
83.87
76.54
71.89
75.53
74.60
76.25
67.75
69.72
71.58
124.7
(1.07%)
(2.38%)
70
19.67
Buyback yield%
6.46
9.10
11.26
14.17
13.35
10.41
10.11
7.83
10.07
10.38
15.00
10.11
10.24
22
0.633
D/E ratiox
0.922
0.884
0.925
0.827
0.809
0.699
0.721
0.695
0.594
0.627
0.840
0.695
0.765
93
8.252
Enterprise value£M
1.504
1.553
1.751
2.000
2.011
2.297
2.316
2.437
2.847
3.289
9.690
10.34%
9.71%
29
17.20
LT debt£M
9.178
9.265
9.192
8.881
8.941
7.829
7.695
6.970
6.868
6.949
8.880
(4.92%)
(3.06%)
44
Revenue
£18.54M
5.97%
1.00×
Cost of revenue
£11.44M
5.93%
1.00×
Operating expenses
£2.828M
6.88%
1.09×
Goodwill & intangibles
15.48%
Spread over hurdle
(0.27%)