15.52
Revenue£M
15.67
15.90
16.25
16.58
17.34
17.44
17.77
17.98
18.71
19.38
16.81
2.25%
2.63%
76
12.24
Revenue growth%
30.86
31.59
33.96
36.67
38.48
38.62
37.01
36.06
37.05
35.14
2.87
37.01
36.37
7
21.37
Gross margin%
7.32
5.06
6.26
3.63
0.80
1.14
0.40
0.40
2.10
0.59
14.51
0.59
1.62
28
10.61
Operating margin%
15.17
12.83
14.38
15.53
12.99
13.68
12.33
14.55
11.71
12.26
5.39
12.33
13.33
65
25.51
Net margin%
17.47
16.88
17.04
15.24
14.21
15.15
12.98
12.13
15.08
16.72
5.94
15.08
15.20
31
33.46
P/E ratio (avg)x
36.21
40.23
43.88
43.49
45.44
53.29
56.03
54.38
56.80
64.86
22.47
56.03
49.37
13
12.83
EV/EBITx
38.19
37.18
34.33
37.52
41.16
38.60
37.03
38.51
40.56
39.76
36.24
38.60
38.35
62
18.64
FCF yield (avg)%
24.96
24.11
25.59
26.57
26.13
26.82
25.73
27.47
29.13
30.66
15.06
27.47
26.35
36
7.12
FCF margin%
8.87
6.12
5.26
4.04
3.74
1.06
2.36
4.33
5.67
8.51
26.19
4.33
4.80
35
0.508
FCF / Net incomex
1.989
1.873
1.773
1.831
1.815
2.001
1.987
2.153
2.177
2.035
0.845
2.035
1.988
25
7.11
ROIC%
2.85
4.88
3.69
2.64
3.23
3.80
3.02
5.32
5.51
5.81
18.30
5.32
3.75
94
9.34
Return on equity%
25.19
24.67
21.68
20.07
22.70
24.40
24.34
25.73
25.22
28.06
9.11
25.22
24.54
49
9.35
Return on assets%
23.86
22.54
21.30
23.66
26.52
27.97
30.83
33.82
33.36
31.63
20.86
31.63
27.24
60
0.22
EPS£
0.09
0.09
0.08
0.09
0.09
0.10
0.09
0.10
0.10
0.11
0.24
5.16%
2.01%
—
11.86
EPS growth%
7.94
9.63
7.18
9.74
10.18
9.57
8.29
5.80
7.44
7.43
5.21
7.44
8.11
14
0.27
Bookvalue per sh£
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.11
3.13%
4.44%
—
0.23
FCF per share£
0.43
0.49
0.53
0.61
0.64
0.64
0.71
0.71
0.80
0.88
0.19
6.66%
7.23%
—
0.23
Dividend per sh£
0.26
0.26
0.28
0.30
0.29
0.31
0.30
0.33
0.30
0.30
0.23
0.46%
2.30%
—
6.94
Div yield (avg)%
11.98
10.67
10.49
8.89
6.09
5.50
4.48
5.91
3.02
3.91
27.34
4.48
6.00
90
16.73
Payout ratio%
6.69
5.80
4.23
1.37
2.40
0.85
0.40
0.40
1.24
0.40
11.40
0.40
1.31
40
78.86
Shares (diluted)M
114.7
116.0
121.2
131.4
149.9
153.7
184.0
215.6
209.9
214.4
81.37
7.41%
6.53%
24
17.48
Buyback yield%
9.13
6.38
4.71
6.55
8.67
8.10
10.60
10.17
11.82
12.36
3.55
10.60
8.90
31
0.762
D/E ratiox
1.753
1.653
1.646
1.734
1.925
2.130
2.124
2.300
2.058
1.887
1.465
2.124
1.906
45
11.01
Enterprise value£M
46.60
56.55
56.22
66.27
75.63
86.46
98.93
104.6
109.6
127.1
7.648
10.94%
12.02%
7
22.35
LT debt£M
9.666
11.55
11.63
12.53
13.07
13.57
14.85
15.26
16.94
19.47
12.70
8.29%
8.83%
61
Revenue
£19.38M
2.63%
1.00×
Cost of revenue
£13.32M
2.66%
1.00×
Operating expenses
£4.487M
2.89%
1.03×
Cash and investments
18.10%