18.96
Revenue£M
75.75
75.27
77.41
78.72
78.67
81.05
83.83
84.73
87.76
88.07
20.74
2.28%
1.52%
35
22.01
Revenue growth%
4.08
6.40
7.64
10.20
9.68
12.09
13.46
14.18
13.74
16.65
22.46
13.74
11.15
20
17.68
Gross margin%
16.19
14.85
13.11
12.45
11.50
9.46
6.53
8.28
9.57
11.04
12.74
9.46
11.27
9
12.25
Operating margin%
24.93
23.75
23.62
22.52
19.77
18.10
20.43
20.70
20.95
21.70
2.53
20.70
21.32
13
19.23
Net margin%
10.63
12.73
12.21
14.75
13.94
15.50
17.88
18.10
19.43
19.54
4.12
18.10
15.12
18
35.44
P/E ratio (avg)x
22.02
22.99
26.93
27.22
29.77
32.38
34.14
38.17
36.80
43.16
7.910
36.80
31.07
24
19.07
EV/EBITx
15.24
14.32
15.58
17.71
18.71
21.14
20.93
21.17
24.22
27.74
31.36
21.17
19.82
88
19.92
FCF yield (avg)%
19.84
20.24
20.37
17.75
19.71
20.78
22.43
23.62
25.11
22.73
24.61
22.73
20.57
29
25.24
FCF margin%
12.44
12.77
14.32
12.98
14.00
11.27
12.19
13.70
11.35
11.59
20.88
11.59
12.61
61
0.935
FCF / Net incomex
1.576
1.536
1.784
1.854
1.875
1.807
1.720
1.938
2.173
2.057
0.444
1.938
1.831
84
17.84
ROIC%
22.52
21.38
21.09
19.08
18.37
18.40
16.04
16.95
16.71
14.37
22.92
16.71
18.38
79
9.78
Return on equity%
4.73
5.26
7.79
7.92
9.16
11.69
13.60
13.50
14.28
12.34
23.80
13.50
10.43
53
23.90
Return on assets%
21.73
24.27
21.51
20.13
18.97
17.80
17.85
17.79
17.64
20.38
21.38
17.80
19.55
34
0.11
EPS£
0.21
0.19
0.21
0.22
0.21
0.23
0.24
0.23
0.21
0.22
0.12
1.03%
1.48%
—
2.57
EPS growth%
18.73
20.50
22.18
21.78
20.91
23.54
22.54
24.13
24.60
22.41
20.61
23.54
22.29
54
0.03
Bookvalue per sh£
0.12
0.12
0.13
0.12
0.12
0.12
0.12
0.11
0.12
0.11
0.17
(1.95%)
(0.86%)
—
0.14
FCF per share£
0.25
0.23
0.23
0.24
0.23
0.26
0.25
0.28
0.29
0.26
0.12
2.92%
1.20%
—
0.18
Dividend per sh£
0.06
0.06
0.07
0.06
0.07
0.08
0.07
0.08
0.08
0.09
0.10
3.87%
4.72%
—
19.90
Div yield (avg)%
0.89
0.58
1.25
1.87
0.40
0.40
0.40
2.63
0.54
0.40
10.77
0.40
0.56
15
19.35
Payout ratio%
17.08
15.83
14.47
16.75
17.29
19.22
22.05
22.79
25.37
25.99
19.73
22.79
18.25
37
131.1
Shares (diluted)M
151.7
143.6
142.3
144.3
134.9
140.9
152.7
144.2
157.8
148.7
128.5
1.97%
(0.06%)
47
27.04
Buyback yield%
16.01
15.06
12.20
11.95
11.67
8.92
10.92
11.41
9.56
11.08
2.08
10.92
11.54
42
0.876
D/E ratiox
0.772
0.885
1.059
1.163
1.382
1.566
1.576
1.887
2.266
2.601
1.341
1.887
1.474
59
22.95
Enterprise value£M
16.56
14.73
14.18
13.55
12.89
11.40
10.70
10.58
10.71
9.392
14.84
(6.14%)
(6.42%)
38
14.48
LT debt£M
28.15
30.46
30.65
31.99
32.49
28.99
28.21
29.65
29.98
28.20
59.01
(2.79%)
(0.96%)
19
Revenue
£88.07M
1.52%
1.00×
Cost of revenue
£36.91M
1.19%
0.97×
Operating expenses
£20.59M
1.58%
1.01×
Cash and investments
17.71%