2.457
Revenue£M
6.325
6.674
7.180
7.634
8.192
8.770
9.439
10.23
10.77
11.82
2.603
7.61%
7.40%
95
16.57
Revenue growth%
2.31
2.39
1.44
1.31
0.40
0.40
0.40
2.43
1.61
1.89
29.30
1.61
1.52
11
15.13
Gross margin%
0.63
0.40
2.29
3.80
3.56
5.64
4.14
4.62
1.65
4.62
27.84
4.62
3.68
51
20.24
Operating margin%
14.38
14.97
16.25
15.61
17.19
15.35
17.00
17.22
20.08
22.41
13.42
17.22
16.62
90
27.50
Net margin%
22.79
25.22
23.90
22.39
21.31
18.91
18.22
17.12
15.66
14.88
21.97
17.12
20.11
54
31.11
P/E ratio (avg)x
23.76
25.60
25.46
25.83
26.59
28.48
26.30
27.44
30.30
33.16
20.38
28.48
26.45
84
17.33
EV/EBITx
47.37
48.15
47.32
46.61
50.03
47.96
50.97
53.50
55.94
51.60
13.46
51.60
49.09
17
21.41
FCF yield (avg)%
17.19
17.86
17.00
14.42
13.20
15.67
16.52
18.59
16.76
17.84
15.64
16.76
16.88
13
12.94
FCF margin%
22.60
19.70
17.89
15.24
14.78
12.48
12.70
13.56
12.49
12.70
3.34
12.70
14.17
82
0.376
FCF / Net incomex
0.781
0.680
0.678
0.663
0.602
0.626
0.604
0.612
0.577
0.562
0.505
0.604
0.619
66
26.99
ROIC%
28.93
29.10
26.97
26.96
28.61
27.96
30.71
33.34
35.69
38.46
2.89
33.34
29.01
19
27.17
Return on equity%
8.39
5.74
4.17
3.85
5.15
7.47
7.81
7.43
5.88
5.55
6.40
7.43
5.81
63
29.14
Return on assets%
26.94
24.42
24.14
25.33
26.80
29.33
31.86
32.02
30.41
29.51
16.25
30.41
28.14
52
0.42
EPS£
0.14
0.14
0.15
0.16
0.19
0.18
0.18
0.18
0.19
0.22
0.46
3.28%
6.09%
—
4.40
EPS growth%
10.26
9.95
12.54
11.19
11.43
12.18
11.41
13.76
13.26
13.02
8.74
13.02
11.81
69
0.33
Bookvalue per sh£
0.11
0.12
0.13
0.15
0.16
0.16
0.17
0.19
0.21
0.21
0.22
5.52%
6.60%
—
0.20
FCF per share£
0.10
0.09
0.10
0.10
0.10
0.09
0.10
0.09
0.09
0.10
0.38
(0.06%)
1.44%
—
0.43
Dividend per sh£
0.38
0.39
0.37
0.40
0.36
0.33
0.30
0.30
0.30
0.28
0.11
(4.63%)
(3.94%)
—
16.87
Div yield (avg)%
8.55
7.00
8.70
6.32
3.45
0.69
1.55
0.40
3.21
2.54
13.79
1.55
3.33
84
28.89
Payout ratio%
4.59
3.37
5.78
4.63
1.70
0.40
0.40
0.40
0.50
0.40
20.75
0.40
1.10
25
12.76
Shares (diluted)M
25.31
26.70
29.17
30.37
35.51
41.96
42.22
50.00
60.74
63.42
12.92
12.30%
11.35%
87
11.89
Buyback yield%
8.58
8.60
9.88
10.11
11.76
12.03
9.55
11.79
10.81
11.29
2.08
11.29
10.46
77
0.643
D/E ratiox
1.607
1.689
1.736
1.764
1.765
1.831
1.754
1.890
1.962
1.835
1.740
1.835
1.765
56
9.160
Enterprise value£M
6.831
6.487
6.988
7.009
7.716
7.413
8.331
7.936
8.145
7.695
4.732
(0.05%)
2.04%
88
8.668
LT debt£M
4.397
4.655
5.194
5.401
6.029
6.938
7.180
7.750
8.159
7.486
3.318
4.42%
6.20%
55
Revenue
£11.82M
7.40%
1.00×
Cost of revenue
£8.275M
7.40%
1.00×
Operating expenses
£1.615M
6.45%
0.91×
Goodwill & intangibles
18.12%
Cash and investments
16.35%
Spread over hurdle
(2.86%)