29.48
Revenue£M
68.77
74.21
80.27
86.90
93.85
103.8
111.2
120.2
130.2
139.4
32.99
8.24%
8.05%
17
24.09
Revenue growth%
14.62
13.44
12.40
10.61
12.58
13.00
15.73
14.57
15.52
14.64
19.86
14.64
14.01
92
16.71
Gross margin%
20.37
19.72
18.07
16.00
18.73
17.02
19.26
19.93
18.39
16.44
8.08
18.39
18.56
70
12.12
Operating margin%
7.26
5.30
7.97
9.42
7.55
8.57
10.25
8.71
11.07
8.35
28.01
8.71
8.46
80
2.95
Net margin%
4.83
2.79
4.91
4.16
4.04
4.60
5.09
6.95
7.47
8.03
18.70
6.95
4.87
15
31.92
P/E ratio (avg)x
12.11
11.79
13.23
14.70
16.82
15.77
16.85
16.66
17.10
19.20
15.96
16.85
16.22
67
24.95
EV/EBITx
55.39
61.78
61.75
67.36
79.21
82.14
86.97
94.38
93.14
111.1
30.45
93.14
80.67
69
28.66
FCF yield (avg)%
9.03
7.38
9.82
12.67
10.67
10.81
8.68
9.36
10.24
7.95
11.49
9.36
9.59
42
23.43
FCF margin%
25.91
28.05
29.18
27.93
29.13
27.85
27.87
28.23
29.52
29.84
28.26
28.23
28.14
35
1.785
FCF / Net incomex
1.858
1.776
1.758
1.835
1.808
1.924
2.008
2.126
2.164
1.929
0.641
2.008
1.891
71
16.04
ROIC%
26.92
28.42
27.73
29.52
32.30
31.96
30.43
30.41
33.38
33.00
28.19
31.96
30.42
17
21.42
Return on equity%
30.43
30.38
28.64
25.83
27.07
27.45
29.44
31.39
32.69
32.89
29.11
31.39
29.91
56
4.52
Return on assets%
4.61
2.49
2.70
2.45
1.67
0.40
0.40
0.40
0.40
1.24
6.70
0.40
1.45
51
0.05
EPS£
0.38
0.40
0.39
0.37
0.39
0.42
0.40
0.44
0.46
0.51
0.05
5.63%
3.69%
—
17.81
EPS growth%
12.91
10.41
8.68
5.80
7.65
4.71
2.83
0.45
3.02
2.27
4.71
2.83
5.25
91
0.13
Bookvalue per sh£
0.28
0.25
0.22
0.19
0.21
0.21
0.19
0.19
0.19
0.16
0.21
(4.87%)
(4.56%)
—
0.33
FCF per share£
0.27
0.27
0.31
0.28
0.32
0.35
0.37
0.37
0.40
0.39
0.20
3.48%
2.71%
—
0.35
Dividend per sh£
0.13
0.13
0.13
0.12
0.11
0.10
0.10
0.10
0.10
0.10
0.13
(1.27%)
(2.88%)
—
16.94
Div yield (avg)%
21.41
19.63
18.60
19.92
22.26
25.08
26.52
29.01
31.16
34.16
21.35
29.01
23.67
68
4.88
Payout ratio%
4.91
7.17
5.78
3.10
3.46
4.65
2.51
2.11
4.82
6.60
8.44
4.65
4.73
43
89.70
Shares (diluted)M
138.5
136.8
157.2
178.2
201.9
240.3
281.1
276.8
329.1
327.4
91.16
10.15%
9.08%
30
18.72
Buyback yield%
18.56
18.33
18.75
17.44
15.85
13.51
15.30
13.98
15.12
16.62
14.65
15.12
16.23
54
0.795
D/E ratiox
0.683
0.597
0.567
0.516
0.495
0.524
0.443
0.420
0.455
0.490
1.242
0.455
0.505
53
68.30
Enterprise value£M
72.66
70.18
81.93
84.59
99.70
113.9
127.6
128.7
130.4
144.9
99.88
7.77%
8.68%
5
41.39
LT debt£M
91.89
105.2
122.4
146.8
171.8
172.3
169.9
202.8
213.0
237.0
86.27
6.65%
10.81%
18
Revenue
£139.4M
8.05%
1.00×
Cost of revenue
£97.58M
8.05%
1.00×
Operating expenses
£17.73M
8.09%
1.00×