28.51
Revenue£M
19.29
20.72
22.32
24.05
25.65
26.64
28.18
30.01
32.45
35.15
29.12
6.50%
6.75%
36
29.03
Revenue growth%
4.90
5.23
6.57
6.14
7.64
9.60
9.55
9.35
9.72
11.72
22.16
9.60
8.49
87
24.19
Gross margin%
15.73
17.36
17.28
19.16
19.25
18.86
18.04
19.89
19.10
17.93
11.52
18.86
18.45
68
17.43
Operating margin%
25.81
27.83
26.19
24.34
22.99
20.62
21.29
21.17
21.17
22.24
4.49
21.17
22.62
8
19.92
Net margin%
30.58
28.29
30.42
33.06
30.26
27.82
27.20
25.04
27.75
27.59
18.98
27.59
28.06
87
28.32
P/E ratio (avg)x
9.463
10.23
9.296
8.157
7.263
7.107
6.748
6.438
6.220
5.420
15.58
6.438
7.185
33
18.40
EV/EBITx
37.91
40.28
46.02
54.30
53.71
56.37
62.88
69.79
82.51
99.22
9.386
69.79
55.33
23
25.07
FCF yield (avg)%
15.57
13.25
10.27
12.77
12.79
13.81
14.84
17.79
20.65
20.95
3.86
17.79
14.32
54
28.10
FCF margin%
19.10
19.54
17.81
17.79
18.82
19.80
21.35
22.99
23.76
24.00
22.20
22.99
19.67
11
1.723
FCF / Net incomex
0.451
0.478
0.527
0.555
0.506
0.536
0.504
0.515
0.455
0.471
0.819
0.504
0.505
28
17.21
ROIC%
11.53
11.20
13.35
13.19
16.11
16.77
16.23
17.88
20.20
17.31
2.43
17.31
16.17
34
19.41
Return on equity%
18.97
18.77
21.07
21.70
23.04
22.37
22.19
20.18
21.64
20.48
13.97
21.64
21.35
80
3.50
Return on assets%
26.48
26.35
26.68
24.10
25.65
24.78
22.49
23.73
24.72
24.07
20.09
24.07
24.75
25
0.08
EPS£
0.20
0.19
0.21
0.21
0.19
0.20
0.20
0.21
0.22
0.25
0.09
5.93%
2.99%
—
19.95
EPS growth%
16.97
18.19
15.67
16.84
15.81
15.82
16.12
16.02
18.26
20.65
18.71
16.12
16.48
35
0.17
Bookvalue per sh£
0.30
0.31
0.31
0.30
0.32
0.32
0.31
0.34
0.35
0.37
0.21
3.07%
3.33%
—
0.11
FCF per share£
0.24
0.26
0.30
0.29
0.32
0.32
0.35
0.36
0.38
0.39
0.26
3.68%
6.15%
—
0.11
Dividend per sh£
0.12
0.12
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.08
0.17
(2.26%)
(5.24%)
—
9.95
Div yield (avg)%
0.40
2.57
3.25
1.69
1.90
0.71
2.17
2.59
4.62
4.77
2.02
2.59
2.37
76
24.74
Payout ratio%
2.84
0.40
0.40
2.14
3.38
1.94
2.05
2.27
2.75
5.62
3.80
2.27
2.21
13
117.2
Shares (diluted)M
91.81
88.92
86.27
88.82
97.11
92.93
98.50
108.0
99.57
109.0
116.3
2.34%
0.91%
19
20.01
Buyback yield%
27.02
24.06
26.15
27.92
26.93
25.14
22.38
21.19
21.61
23.74
12.10
22.38
24.60
15
0.403
D/E ratiox
0.142
0.144
0.157
0.159
0.147
0.133
0.127
0.140
0.155
0.169
1.713
0.140
0.146
32
3.873
Enterprise value£M
23.87
25.48
26.65
27.95
29.24
32.76
36.25
34.11
31.71
33.00
26.90
2.45%
3.97%
42
20.97
LT debt£M
42.42
50.57
51.97
60.55
63.44
68.38
82.58
87.47
103.8
103.1
22.27
10.20%
10.13%
43
Revenue
£35.15M
6.75%
1.00×
Cost of revenue
£17.62M
6.78%
1.00×
Operating expenses
£7.571M
7.44%
1.07×