69.52
Revenue£M
108.2
116.0
123.8
129.1
135.3
141.1
146.1
156.0
160.9
168.7
75.56
4.51%
5.29%
92
27.08
Revenue growth%
23.98
24.25
23.45
20.84
19.79
18.23
17.79
16.24
18.93
19.36
9.48
18.23
19.58
88
15.77
Gross margin%
14.09
11.40
9.68
9.51
12.31
9.51
8.38
5.41
8.02
7.65
24.71
8.02
9.51
43
26.95
Operating margin%
0.40
1.46
0.81
1.81
0.40
0.40
2.11
2.08
2.21
4.74
13.19
2.11
1.63
58
14.09
Net margin%
7.36
9.97
12.00
14.06
14.93
15.99
17.40
17.10
15.61
18.12
10.28
17.10
15.27
64
28.80
P/E ratio (avg)x
10.35
10.25
10.92
13.04
13.80
16.57
17.35
19.91
19.81
23.86
34.51
19.81
15.19
28
12.37
EV/EBITx
25.55
29.04
32.70
36.13
37.73
42.06
44.95
47.73
45.70
45.85
14.04
45.70
39.89
27
6.72
FCF yield (avg)%
8.54
6.38
4.97
3.88
5.76
5.89
4.88
4.69
6.33
8.66
14.90
5.89
5.82
82
13.54
FCF margin%
18.18
17.09
16.04
15.61
12.94
13.54
11.95
14.67
15.47
14.93
20.76
14.67
15.20
34
1.445
FCF / Net incomex
1.853
1.779
1.895
1.964
1.897
2.224
2.473
2.793
2.829
2.989
1.791
2.793
2.094
92
28.09
ROIC%
2.44
3.78
5.32
4.87
2.36
5.23
2.52
2.25
0.40
2.69
21.65
2.52
2.60
73
27.75
Return on equity%
7.23
5.67
5.61
8.48
7.54
7.60
7.45
7.05
8.40
6.16
4.53
7.45
7.34
94
25.90
Return on assets%
12.71
11.51
12.78
11.91
9.81
7.02
4.72
5.92
6.03
3.87
27.12
5.92
8.42
88
0.10
EPS£
0.62
0.68
0.75
0.79
0.80
0.88
0.89
1.02
1.06
1.16
0.11
7.78%
7.81%
—
14.33
EPS growth%
17.64
15.53
16.78
18.85
16.61
14.67
12.55
13.00
13.77
13.45
10.42
13.45
15.10
75
0.19
Bookvalue per sh£
0.08
0.08
0.09
0.08
0.07
0.08
0.07
0.07
0.06
0.06
0.44
(3.17%)
(4.60%)
—
0.18
FCF per share£
0.34
0.30
0.34
0.33
0.32
0.30
0.31
0.33
0.34
0.35
0.33
1.60%
0.45%
—
0.24
Dividend per sh£
0.29
0.30
0.30
0.32
0.30
0.29
0.31
0.32
0.28
0.26
0.33
(3.13%)
(1.31%)
—
8.68
Div yield (avg)%
29.74
32.47
31.96
34.23
34.59
37.08
38.30
39.30
40.89
39.73
18.10
39.30
35.83
6
3.08
Payout ratio%
20.26
19.90
17.99
18.70
19.31
17.93
20.17
19.14
20.13
19.09
23.88
19.14
19.22
89
314.7
Shares (diluted)M
457.3
515.3
555.0
560.4
599.7
628.4
639.1
674.5
740.9
763.2
313.6
4.94%
7.01%
52
22.42
Buyback yield%
18.44
16.85
18.00
19.51
16.69
15.71
14.43
12.22
10.27
9.84
17.02
12.22
16.20
70
0.915
D/E ratiox
1.476
1.587
1.729
1.883
1.850
1.911
1.891
1.984
2.270
2.717
0.142
1.984
1.887
11
158.1
Enterprise value£M
32.19
28.50
28.79
27.07
23.79
23.52
24.56
23.88
21.46
23.24
31.89
(0.47%)
(4.64%)
76
129.8
LT debt£M
125.4
140.3
149.7
152.1
155.0
171.1
192.2
186.5
198.9
219.7
35.54
7.22%
5.97%
7
Revenue
£168.7M
5.29%
1.00×
Cost of revenue
£86.26M
5.28%
1.00×
Operating expenses
£35.81M
5.14%
0.99×
Goodwill & intangibles
17.40%
Property and equipment
15.82%
Cash and investments
15.24%