20.55
Revenue£M
24.65
25.46
25.79
25.94
26.60
27.81
28.52
29.23
30.34
22.21
21.83
3.18%
2.84%
85
7.96
Revenue growth%
11.22
11.38
14.06
16.59
14.63
12.02
14.16
14.36
12.23
2.80
9.29
14.16
13.45
88
8.52
Gross margin%
21.97
23.22
25.99
23.51
25.39
22.64
24.18
27.06
27.93
6.86
5.19
25.39
23.85
88
3.76
Operating margin%
18.84
21.62
22.69
24.53
25.15
25.45
24.41
23.35
22.31
8.43
16.19
24.41
23.02
13
27.72
Net margin%
34.31
36.50
34.55
33.42
33.86
32.04
32.82
35.21
32.58
2.16
12.36
32.82
33.64
74
22.75
P/E ratio (avg)x
7.801
7.345
8.266
7.513
8.343
8.841
9.250
9.768
8.968
15.81
35.48
8.968
8.493
43
34.13
EV/EBITx
25.58
30.12
30.14
30.14
33.88
37.30
42.69
48.74
50.45
33.11
34.60
42.69
32.01
55
21.62
FCF yield (avg)%
26.25
26.40
27.97
27.64
30.31
29.49
28.73
28.60
27.98
2.76
6.36
28.73
28.08
47
8.31
FCF margin%
24.35
26.95
26.46
27.50
27.00
27.52
29.88
32.31
30.05
4.58
12.29
29.88
27.25
21
0.713
FCF / Net incomex
0.365
0.412
0.417
0.385
0.357
0.386
0.360
0.367
0.375
0.512
0.629
0.367
0.375
52
27.72
ROIC%
28.69
29.36
30.43
30.64
28.31
28.91
27.28
25.90
27.30
13.00
25.34
27.30
28.50
38
27.64
Return on equity%
19.62
22.22
21.61
23.14
23.46
23.35
23.62
23.47
24.91
5.78
26.45
23.47
23.25
12
5.53
Return on assets%
2.92
3.29
0.45
1.28
1.70
1.36
0.40
1.10
0.40
21.46
28.16
1.10
1.32
27
0.08
EPS£
0.17
0.17
0.17
0.20
0.21
0.23
0.27
0.30
0.30
0.09
0.09
8.95%
7.28%
—
21.06
EPS growth%
28.04
26.20
27.88
29.01
29.99
27.14
25.38
27.85
29.04
5.40
11.20
27.85
27.87
92
0.15
Bookvalue per sh£
0.18
0.20
0.25
0.29
0.29
0.31
0.37
0.36
0.43
0.10
0.16
8.05%
10.28%
—
0.05
FCF per share£
0.12
0.12
0.12
0.13
0.12
0.12
0.11
0.12
0.12
0.03
0.10
(1.05%)
2.53%
—
0.05
Dividend per sh£
0.30
0.31
0.36
0.38
0.45
0.45
0.54
0.52
0.54
0.15
0.04
7.34%
8.65%
—
3.25
Div yield (avg)%
9.77
8.14
6.41
6.56
5.49
4.05
5.76
4.15
4.50
4.27
24.55
4.50
6.08
43
16.71
Payout ratio%
18.15
17.31
14.43
12.47
13.60
13.25
10.42
11.26
11.30
19.57
6.26
11.30
13.43
88
96.18
Shares (diluted)M
86.97
76.00
71.30
76.59
82.89
80.42
77.99
82.90
82.28
95.03
96.25
1.44%
(1.50%)
63
8.67
Buyback yield%
14.94
12.16
14.29
12.01
13.86
14.18
12.74
15.69
17.08
20.36
12.77
14.18
14.23
82
0.563
D/E ratiox
1.492
1.279
1.246
1.191
1.173
1.114
1.128
1.022
1.002
0.108
0.966
1.114
1.182
61
5.358
Enterprise value£M
9.280
9.512
9.968
10.55
10.73
11.27
12.34
13.31
14.58
9.385
12.62
6.69%
5.88%
36
20.27
LT debt£M
17.21
16.16
16.46
14.51
15.33
16.17
17.39
18.39
18.35
11.77
25.17
4.81%
0.30%
90
Revenue
£30.34M
2.84%
1.00×
Cost of revenue
£19.20M
2.86%
1.00×
Operating expenses
£3.712M
3.51%
1.07×
Property and equipment
17.69%
Cash and investments
13.96%