2.168
Revenue£M
2.232
2.231
2.268
2.341
2.329
2.319
2.400
2.408
2.442
2.426
2.380
0.86%
1.03%
65
15.73
Revenue growth%
28.50
30.03
29.80
28.44
28.08
29.75
27.10
28.81
28.42
5.19
9.93
28.42
28.65
57
11.96
Gross margin%
26.89
24.61
23.26
20.91
18.36
17.73
20.29
18.34
17.91
4.21
13.98
18.34
20.60
46
12.75
Operating margin%
18.67
17.07
17.09
14.14
15.57
16.78
15.63
15.42
13.62
28.61
21.73
15.57
16.20
74
14.52
Net margin%
18.33
15.52
14.96
15.13
14.01
16.58
14.29
15.34
12.91
22.18
8.21
14.29
15.24
35
33.45
P/E ratio (avg)x
24.68
24.26
24.18
22.15
23.23
22.40
22.77
24.09
24.56
30.58
35.86
23.23
23.66
46
8.012
EV/EBITx
15.46
16.55
16.38
18.67
20.45
20.56
23.43
26.45
27.51
34.83
36.78
23.43
19.56
18
27.63
FCF yield (avg)%
20.38
19.46
17.40
15.34
18.18
16.28
17.98
19.32
22.03
19.72
9.16
18.18
18.75
9
5.12
FCF margin%
31.53
31.18
31.78
32.89
32.92
32.14
33.44
33.20
33.32
25.80
19.26
33.20
32.66
84
0.339
FCF / Net incomex
1.378
1.356
1.306
1.436
1.366
1.308
1.268
1.292
1.239
0.614
1.482
1.292
1.325
89
13.50
ROIC%
22.33
19.59
18.64
20.99
18.26
17.00
18.14
18.63
17.09
27.66
25.10
18.14
18.64
49
10.74
Return on equity%
20.25
22.92
22.11
23.78
21.09
19.62
16.95
18.43
18.65
23.77
29.90
18.65
20.67
15
6.07
Return on assets%
14.67
13.88
11.67
9.27
7.09
5.40
7.45
7.01
6.91
26.19
16.70
7.01
8.36
28
0.07
EPS£
0.09
0.08
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.09
(0.84%)
(2.50%)
—
2.99
EPS growth%
23.21
23.14
21.24
21.18
19.78
19.52
22.25
23.45
20.48
7.83
14.41
20.48
21.43
91
0.11
Bookvalue per sh£
0.09
0.10
0.11
0.10
0.11
0.11
0.09
0.09
0.10
0.08
0.08
(0.94%)
0.46%
—
0.16
FCF per share£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.10
0.04
0.29%
1.56%
—
0.11
Dividend per sh£
0.16
0.17
0.20
0.23
0.25
0.29
0.33
0.38
0.41
0.04
0.05
12.08%
11.35%
—
20.81
Div yield (avg)%
1.81
0.40
2.60
3.39
6.23
6.98
5.52
4.02
6.16
24.08
15.27
6.16
4.26
67
6.96
Payout ratio%
4.16
1.53
0.91
2.58
2.14
4.91
2.64
0.40
0.62
9.59
3.82
2.14
2.36
94
10.96
Shares (diluted)M
15.25
16.41
15.54
16.54
17.25
18.87
17.90
16.45
18.37
11.14
11.46
2.12%
2.98%
75
24.01
Buyback yield%
9.86
10.91
9.89
8.87
7.13
10.11
13.06
15.79
13.33
29.46
5.67
13.06
10.51
46
0.858
D/E ratiox
1.292
1.361
1.376
1.330
1.180
1.090
1.105
1.130
1.012
1.620
1.639
1.105
1.228
94
0.946
Enterprise value£M
3.055
3.127
3.622
3.894
4.117
4.625
5.543
5.764
6.157
0.236
2.354
9.60%
8.53%
67
2.322
LT debt£M
0.501
0.444
0.451
0.478
0.525
0.484
0.504
0.530
0.531
1.449
1.308
2.13%
1.84%
86
Revenue
£2.442M
1.03%
1.00×
Cost of revenue
£1.546M
0.95%
0.99×
Operating expenses
£0.612M
1.25%
1.02×
Goodwill & intangibles
15.32%
Spread over hurdle
(5.48%)