10.42
Revenue£M
14.25
15.36
16.09
17.37
18.21
19.43
20.33
21.72
23.47
11.25
12.06
6.21%
6.84%
47
23.49
Revenue growth%
17.37
16.10
16.55
16.79
17.42
15.36
14.97
13.95
13.70
16.73
17.57
14.97
15.76
41
22.66
Gross margin%
10.64
11.09
8.81
10.59
10.51
12.89
13.08
12.85
13.06
29.02
12.55
12.89
10.87
5
12.25
Operating margin%
10.17
8.23
8.72
7.83
7.72
6.07
5.10
2.43
1.66
11.30
4.73
5.10
7.78
74
9.54
Net margin%
0.72
0.40
1.35
1.76
0.65
0.40
1.49
1.14
0.40
4.97
13.08
0.65
0.68
9
8.863
P/E ratio (avg)x
30.36
33.10
36.56
35.35
37.48
35.04
39.78
39.66
38.41
16.01
12.21
38.41
35.96
94
31.78
EV/EBITx
35.86
36.66
35.84
35.86
39.96
43.84
44.72
47.23
53.77
37.35
17.17
44.72
38.31
61
2.73
FCF yield (avg)%
5.76
6.20
7.34
4.76
5.47
5.86
7.27
6.15
3.18
2.30
15.11
5.86
6.00
69
15.82
FCF margin%
8.02
8.84
6.96
7.58
9.47
12.38
12.48
11.94
13.83
4.31
14.39
12.38
10.15
27
1.777
FCF / Net incomex
1.874
1.990
1.901
2.124
2.486
2.851
3.201
3.646
3.598
0.645
0.549
3.201
2.305
15
2.05
ROIC%
16.92
13.96
16.12
18.93
19.96
21.17
22.92
22.87
22.39
6.44
2.92
22.39
19.44
23
3.01
Return on equity%
18.56
18.70
19.52
17.29
19.63
17.31
14.96
16.97
15.82
28.96
8.19
16.97
17.94
64
15.57
Return on assets%
28.97
29.45
27.39
28.51
27.13
29.84
29.66
28.19
31.07
28.85
29.24
29.66
29.21
27
0.39
EPS£
0.55
0.62
0.59
0.66
0.63
0.62
0.59
0.65
0.69
0.40
0.46
0.94%
3.75%
—
20.30
EPS growth%
12.86
14.63
17.48
17.50
17.24
18.75
20.65
23.26
23.31
10.65
27.76
20.65
17.49
52
0.19
Bookvalue per sh£
0.32
0.34
0.34
0.37
0.39
0.42
0.48
0.48
0.52
0.32
0.11
6.70%
6.72%
—
0.17
FCF per share£
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.19
0.27
3.94%
1.68%
—
0.07
Dividend per sh£
0.21
0.20
0.20
0.19
0.17
0.18
0.19
0.21
0.20
0.25
0.08
1.42%
1.16%
—
4.94
Div yield (avg)%
16.54
16.57
15.20
12.78
15.46
13.19
15.25
13.78
13.10
19.49
3.30
13.78
15.23
51
20.16
Payout ratio%
23.78
24.83
24.08
25.34
25.17
23.09
22.88
25.56
23.11
14.31
22.80
23.11
23.93
95
29.63
Shares (diluted)M
28.97
28.44
31.14
31.17
31.49
31.05
27.84
30.92
34.39
29.49
30.30
1.99%
1.40%
47
19.32
Buyback yield%
22.54
19.84
17.67
20.05
17.34
18.59
15.67
16.41
16.38
7.70
11.50
16.41
18.13
47
0.792
D/E ratiox
1.718
1.701
1.542
1.519
1.486
1.557
1.520
1.357
1.221
0.758
0.124
1.486
1.531
91
19.17
Enterprise value£M
23.41
22.88
23.38
26.34
29.23
28.46
33.14
33.15
36.90
2.969
3.273
6.97%
4.94%
33
17.01
LT debt£M
15.78
15.18
16.32
18.83
18.56
20.30
19.60
22.04
24.53
1.966
13.50
5.43%
7.20%
34
Revenue
£23.47M
6.84%
1.00×
Cost of revenue
£15.66M
6.76%
0.99×
Operating expenses
£4.810M
7.04%
1.02×
Cash and investments
19.22%
Spread over hurdle
(3.57%)