15.00
Revenue£M
19.54
20.52
20.92
21.25
21.74
22.52
23.50
24.01
25.45
26.54
15.65
4.06%
3.63%
60
29.24
Revenue growth%
3.14
4.43
5.51
5.98
5.53
6.64
4.37
5.82
6.89
9.84
12.58
6.64
5.67
31
28.08
Gross margin%
22.48
21.83
19.80
20.61
19.70
18.91
19.64
19.61
21.39
19.66
2.59
19.64
19.75
43
28.99
Operating margin%
7.04
8.55
11.26
11.41
12.29
12.68
11.31
11.82
14.63
12.11
6.18
12.11
11.61
95
2.32
Net margin%
3.55
5.74
3.14
4.64
7.17
4.27
5.79
5.29
2.75
1.49
4.19
4.27
4.45
23
35.88
P/E ratio (avg)x
44.73
50.17
52.95
52.64
53.96
62.65
69.65
78.99
81.37
81.77
6.659
78.99
58.31
42
10.27
EV/EBITx
44.72
49.70
53.84
56.59
58.84
69.36
71.38
78.22
81.09
79.76
29.28
78.22
64.10
18
29.08
FCF yield (avg)%
13.76
14.47
16.15
17.36
18.27
19.84
21.88
22.54
21.71
20.90
20.60
21.71
19.06
65
25.07
FCF margin%
29.52
27.72
30.34
28.05
30.62
29.36
27.11
28.72
27.15
27.04
9.33
27.15
28.39
24
1.209
FCF / Net incomex
1.260
1.289
1.355
1.356
1.396
1.315
1.388
1.215
1.337
1.260
0.142
1.315
1.326
71
29.53
ROIC%
18.79
17.59
15.13
16.95
18.89
20.47
21.35
21.93
22.66
22.26
16.00
21.93
19.68
52
21.26
Return on equity%
23.67
25.21
27.91
30.07
29.35
30.95
30.27
28.69
26.12
28.13
13.00
28.69
28.41
9
8.12
Return on assets%
29.57
26.81
27.76
28.15
28.52
27.56
28.98
31.00
30.28
28.31
16.06
28.98
28.42
85
0.04
EPS£
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.11
0.04
6.82%
5.70%
—
9.63
EPS growth%
19.95
17.47
14.49
15.02
17.85
15.92
15.45
14.28
14.72
14.64
5.08
14.72
15.24
43
0.04
Bookvalue per sh£
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.02
1.28%
1.34%
—
0.03
FCF per share£
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.04
3.33%
2.92%
—
0.01
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.01
(0.11%)
0.86%
—
23.75
Div yield (avg)%
4.26
5.57
4.75
2.08
1.03
3.35
4.76
3.39
3.04
2.93
5.08
3.35
3.37
69
16.54
Payout ratio%
13.86
14.64
12.33
12.73
13.74
12.85
10.60
10.27
12.61
12.39
14.77
12.39
12.67
51
298.4
Shares (diluted)M
347.7
321.5
304.4
320.7
331.5
321.3
343.4
335.9
362.1
415.9
296.3
4.64%
1.46%
68
22.98
Buyback yield%
18.65
18.48
18.50
18.59
19.48
19.80
19.94
19.03
20.63
20.83
4.38
19.94
19.25
17
0.294
D/E ratiox
1.757
1.910
2.028
1.997
2.164
2.275
2.148
2.062
2.309
2.445
0.862
2.275
2.105
65
17.01
Enterprise value£M
7.361
8.524
9.605
9.446
9.069
10.12
9.747
10.78
10.29
9.652
8.426
1.25%
2.09%
14
5.507
LT debt£M
18.79
20.18
17.87
18.29
17.61
16.86
15.95
13.72
14.12
13.59
21.33
(5.05%)
(2.77%)
43
Revenue
£26.54M
3.63%
1.00×
Cost of revenue
£11.72M
3.82%
1.02×
Operating expenses
£5.870M
3.35%
0.97×