7.592
Revenue£M
6.838
6.842
6.964
6.986
7.009
7.067
7.394
7.495
7.761
7.937
8.080
2.52%
1.63%
37
13.95
Revenue growth%
29.68
30.64
30.48
31.85
29.48
30.79
32.24
31.72
31.27
33.94
16.08
31.72
31.03
46
21.46
Gross margin%
32.45
31.28
28.70
31.20
33.72
35.84
33.34
30.38
28.40
28.96
7.51
30.38
31.24
59
11.06
Operating margin%
6.85
5.59
7.40
8.09
10.82
12.51
14.47
14.24
11.35
11.77
22.53
12.51
11.09
45
3.55
Net margin%
23.89
24.20
24.15
23.35
21.24
23.27
24.70
23.64
24.51
21.86
18.21
23.64
23.77
14
22.76
P/E ratio (avg)x
35.87
34.86
37.54
34.58
33.10
32.60
32.88
31.02
28.09
28.40
17.35
31.02
32.99
86
17.50
EV/EBITx
26.64
26.57
30.86
33.03
36.60
39.50
39.86
42.97
46.66
49.08
23.64
42.97
38.05
62
12.03
FCF yield (avg)%
18.68
17.60
19.83
17.95
15.06
13.81
15.35
15.22
13.13
11.37
3.88
13.81
15.28
48
4.28
FCF margin%
2.06
3.16
4.58
4.76
3.10
1.56
3.71
5.10
3.94
6.88
11.01
3.94
3.83
90
0.742
FCF / Net incomex
1.639
1.608
1.540
1.590
1.827
1.876
1.905
2.056
1.976
2.238
0.519
1.976
1.851
80
22.29
ROIC%
11.73
13.52
16.02
13.16
16.09
14.07
11.84
9.49
12.13
14.01
29.18
12.13
13.34
77
16.17
Return on equity%
15.55
13.98
14.93
16.61
15.11
17.90
18.92
21.03
22.79
24.99
19.96
21.03
17.26
71
21.53
Return on assets%
7.17
7.81
5.91
3.74
3.80
4.67
4.16
2.02
2.78
0.91
5.38
2.78
3.98
75
0.11
EPS£
0.08
0.09
0.08
0.08
0.08
0.09
0.10
0.11
0.11
0.12
0.12
7.66%
3.68%
—
26.57
EPS growth%
14.62
13.43
13.16
10.61
13.57
14.40
11.44
9.78
11.83
13.34
8.84
11.83
13.25
84
0.08
Bookvalue per sh£
0.04
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.11
0.42%
0.14%
—
0.10
FCF per share£
0.11
0.12
0.11
0.10
0.09
0.10
0.09
0.10
0.09
0.08
0.04
(3.01%)
(2.72%)
—
0.02
Dividend per sh£
0.12
0.12
0.12
0.12
0.12
0.11
0.10
0.10
0.09
0.09
0.08
(6.18%)
(2.41%)
—
28.51
Div yield (avg)%
6.56
7.39
9.78
11.69
11.87
9.09
9.18
6.43
6.76
6.21
22.46
6.76
8.24
81
21.71
Payout ratio%
15.86
18.20
17.88
20.39
18.05
16.18
18.13
16.75
16.28
18.19
17.23
16.75
17.97
89
92.53
Shares (diluted)M
104.1
112.7
112.3
109.1
103.9
93.89
99.20
101.2
100.9
107.5
91.62
0.67%
(0.15%)
8
24.58
Buyback yield%
15.24
17.95
15.10
16.77
17.27
14.36
13.25
16.15
17.65
18.95
17.86
16.15
16.46
26
1.185
D/E ratiox
0.572
0.588
0.642
0.619
0.669
0.677
0.740
0.804
0.792
0.776
0.153
0.776
0.673
32
10.02
Enterprise value£M
5.003
5.650
5.879
5.938
5.900
6.076
6.724
7.117
7.137
8.509
4.274
7.60%
6.61%
95
4.248
LT debt£M
1.342
1.495
1.523
1.614
1.593
1.760
1.744
1.800
1.844
1.953
1.461
4.16%
5.17%
62
Revenue
£7.937M
1.63%
1.00×
Cost of revenue
£3.923M
1.78%
1.01×
Operating expenses
£1.919M
1.64%
1.00×
Goodwill & intangibles
16.25%
Spread over hurdle
(2.32%)