17.47
Revenue£M
16.14
15.92
16.29
16.74
16.64
16.76
17.26
17.47
17.59
17.68
18.48
1.22%
0.81%
55
13.43
Revenue growth%
11.50
10.48
11.16
12.37
11.36
10.59
12.12
13.86
12.03
13.94
10.55
12.12
11.76
28
13.08
Gross margin%
7.46
6.69
4.16
5.10
5.32
6.32
4.86
5.40
3.43
5.73
8.05
5.40
5.36
44
19.73
Operating margin%
1.84
1.20
1.23
0.40
2.08
4.12
6.15
4.81
7.25
9.64
19.04
6.15
3.10
18
19.24
Net margin%
21.82
23.53
23.74
20.99
23.16
21.39
23.10
21.81
24.16
22.87
21.47
22.87
22.98
65
11.04
P/E ratio (avg)x
44.83
49.86
58.29
70.15
75.20
73.73
78.35
92.70
90.79
102.1
9.159
90.79
74.46
82
27.33
EV/EBITx
33.88
34.22
31.31
28.70
27.69
25.07
25.22
23.60
23.78
20.97
28.21
23.78
26.45
12
28.57
FCF yield (avg)%
23.98
23.41
24.05
26.35
26.05
26.21
25.99
25.39
25.59
26.27
11.36
25.99
25.79
73
16.24
FCF margin%
1.37
1.11
3.77
6.29
6.38
3.98
5.99
6.56
6.52
6.36
9.59
6.36
6.14
82
1.433
FCF / Net incomex
0.745
0.720
0.794
0.771
0.795
0.736
0.699
0.660
0.736
0.698
0.675
0.699
0.736
46
16.10
ROIC%
29.04
27.95
27.32
27.17
26.93
27.71
28.40
27.47
29.64
31.37
21.15
28.40
27.83
32
26.53
Return on equity%
15.13
17.68
19.87
20.32
22.78
21.59
20.88
22.47
20.75
19.31
6.45
20.88
20.54
45
20.75
Return on assets%
29.12
27.75
25.32
25.58
23.44
25.57
25.45
27.93
25.74
28.62
21.61
25.74
25.66
27
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.18%
8.94%
—
4.94
EPS growth%
22.93
21.77
23.56
20.62
21.41
24.19
24.98
24.10
22.52
23.16
12.31
24.10
23.05
57
0.01
Bookvalue per sh£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
12.23%
9.69%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
11.74%
10.36%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
8.97%
6.71%
—
9.87
Div yield (avg)%
23.03
24.16
21.85
20.36
19.06
20.48
23.39
21.74
19.34
19.78
27.34
20.48
21.11
67
17.70
Payout ratio%
20.04
19.45
18.53
20.65
19.79
19.05
20.08
21.14
23.76
23.90
26.35
21.14
20.06
91
1.124
Shares (diluted)B
1.576
1.603
1.676
1.763
1.815
1.822
1.951
2.187
2.324
2.587
1.136
7.34%
5.68%
23
26.94
Buyback yield%
31.15
29.60
31.39
34.07
36.50
35.05
35.18
37.07
38.65
41.00
8.58
37.07
35.11
89
1.696
D/E ratiox
1.845
1.885
1.867
1.790
1.724
1.663
1.616
1.547
1.750
1.687
0.301
1.663
1.737
68
2.017
Enterprise value£M
8.538
8.476
8.341
9.022
8.995
9.133
9.871
8.472
8.478
8.530
13.94
(1.05%)
(0.34%)
52
4.072
LT debt£M
0.883
0.914
0.819
0.729
0.758
0.673
0.707
0.752
0.712
0.656
1.733
(2.86%)
(3.27%)
40
Revenue
£17.68M
0.81%
1.00×
Cost of revenue
£12.38M
0.81%
1.00×
Operating expenses
£3.306M
0.46%
0.97×
Property and equipment
24.81%
Spread over hurdle
(5.95%)