1.207
Revenue£M
2.495
2.663
2.892
3.189
3.473
3.753
4.156
4.590
5.023
1.275
1.334
9.51%
9.08%
76
17.23
Revenue growth%
1.42
0.40
0.40
0.40
0.56
2.36
0.59
0.40
0.40
18.52
28.80
0.56
0.40
38
22.83
Gross margin%
15.55
18.09
17.73
19.05
18.26
19.01
21.51
22.85
22.99
23.42
29.06
21.51
18.64
21
8.20
Operating margin%
30.84
30.25
30.16
30.49
30.97
30.65
30.34
31.17
33.93
12.18
29.04
30.97
30.74
65
7.49
Net margin%
4.68
3.58
1.24
0.40
1.44
0.40
3.33
6.23
3.93
18.30
11.95
3.33
3.46
66
8.640
P/E ratio (avg)x
46.20
46.62
46.89
51.29
54.33
56.80
63.67
68.47
68.23
19.42
9.480
63.67
52.81
25
26.61
EV/EBITx
29.89
31.35
30.03
32.09
32.91
36.23
36.05
40.79
41.55
17.95
19.07
36.23
32.50
24
16.34
FCF yield (avg)%
12.41
10.93
8.59
10.46
10.86
9.72
8.25
7.48
4.55
11.99
7.76
8.25
10.09
34
20.29
FCF margin%
16.48
14.55
13.87
11.42
8.53
10.47
7.93
8.50
6.04
3.60
16.84
8.50
10.94
88
1.740
FCF / Net incomex
2.903
3.314
3.765
3.912
4.594
4.645
4.890
5.188
5.414
0.793
0.109
4.890
4.253
24
10.92
ROIC%
8.59
11.44
11.53
9.64
11.03
12.07
13.86
13.88
15.44
5.94
29.31
13.86
11.49
42
26.98
Return on equity%
12.17
10.58
10.71
8.47
10.88
13.59
12.62
15.18
12.91
9.20
9.98
12.91
11.57
53
19.97
Return on assets%
25.06
27.21
27.44
25.23
25.81
25.91
25.21
23.42
21.78
16.83
6.65
25.21
25.22
36
0.11
EPS£
0.08
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.12
0.12
0.66%
(0.12%)
—
18.20
EPS growth%
9.83
10.25
12.85
11.56
13.03
15.57
15.76
17.85
18.10
9.91
11.34
15.76
12.94
30
0.12
Bookvalue per sh£
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.07
0.02
12.58%
11.42%
—
0.04
FCF per share£
0.11
0.12
0.13
0.14
0.16
0.16
0.16
0.17
0.20
0.03
0.04
7.19%
9.03%
—
0.11
Dividend per sh£
0.17
0.16
0.15
0.15
0.17
0.18
0.19
0.20
0.19
0.11
0.02
4.29%
1.87%
—
19.85
Div yield (avg)%
27.20
30.11
29.44
29.51
27.90
27.65
25.98
25.67
27.63
2.29
3.33
27.63
27.64
81
2.62
Payout ratio%
22.01
22.44
23.04
24.86
24.76
23.23
23.12
24.06
26.10
25.20
9.46
24.06
23.18
51
46.44
Shares (diluted)M
42.80
40.13
35.08
33.44
29.32
27.13
25.07
22.79
20.70
47.18
46.86
(9.15%)
(7.24%)
42
13.82
Buyback yield%
17.53
16.24
13.26
11.25
8.25
9.35
7.85
8.67
7.03
11.00
10.57
8.25
10.30
91
1.151
D/E ratiox
1.669
1.871
1.873
2.150
2.297
2.536
2.507
2.853
2.818
0.339
0.759
2.536
2.224
11
3.599
Enterprise value£M
1.390
1.190
1.036
1.065
0.904
0.797
0.708
0.700
0.708
4.337
1.307
(7.83%)
(7.95%)
67
0.484
LT debt£M
3.435
3.993
4.550
5.019
4.750
5.583
6.503
6.461
7.246
0.362
4.750
7.62%
9.19%
80
Revenue
£5.023M
9.08%
1.00×
Cost of revenue
£2.962M
8.66%
0.96×
Operating expenses
£0.580M
10.10%
1.10×
Goodwill & intangibles
17.60%