18.24
Revenue£M
16.07
17.12
18.19
19.24
20.27
21.64
22.43
23.58
25.16
18.70
20.28
5.51%
5.43%
93
5.94
Revenue growth%
10.50
12.44
9.63
11.50
11.24
11.16
12.57
12.01
14.39
27.13
3.46
12.01
11.37
57
16.49
Gross margin%
11.93
11.48
12.57
10.09
12.36
13.37
15.26
15.97
18.81
27.10
24.82
15.26
12.46
85
15.52
Operating margin%
9.54
12.45
13.68
10.82
10.25
10.67
13.35
15.76
13.17
17.77
2.99
13.17
11.78
10
29.74
Net margin%
21.94
21.78
19.18
17.15
15.44
14.97
17.64
20.17
20.50
19.06
2.81
17.64
19.68
35
26.90
P/E ratio (avg)x
18.05
17.57
16.63
17.40
17.80
15.91
15.22
15.12
13.74
21.19
9.137
15.22
17.01
31
22.70
EV/EBITx
17.82
17.39
19.62
21.67
23.54
26.15
29.98
34.83
38.15
24.33
30.49
29.98
22.61
65
18.07
FCF yield (avg)%
20.47
20.15
17.68
19.41
18.31
18.36
20.64
20.99
21.23
2.64
4.07
20.64
20.31
89
29.76
FCF margin%
17.83
20.53
21.03
21.31
19.73
17.86
19.83
20.59
18.10
27.51
9.63
19.73
20.18
30
0.575
FCF / Net incomex
1.053
1.077
1.034
1.109
1.013
0.993
0.982
0.921
0.963
0.911
0.156
0.982
1.024
52
18.44
ROIC%
19.68
20.22
20.79
21.99
20.73
22.95
23.55
22.06
22.75
7.73
2.21
22.75
21.39
67
6.91
Return on equity%
23.45
22.03
20.07
17.17
15.41
17.80
16.18
13.79
16.57
12.49
16.08
16.18
17.48
17
3.58
Return on assets%
24.70
23.34
25.93
23.68
26.56
25.26
22.60
22.68
24.99
7.66
19.71
24.99
24.84
90
0.39
EPS£
0.84
0.98
0.98
1.08
1.19
1.34
1.50
1.77
1.93
0.41
0.41
12.24%
10.96%
—
26.06
EPS growth%
24.01
25.15
25.67
23.53
21.13
19.22
20.15
20.05
22.07
29.45
26.39
20.15
21.73
92
0.49
Bookvalue per sh£
0.23
0.23
0.24
0.27
0.27
0.30
0.30
0.32
0.35
0.44
0.13
5.79%
5.45%
—
0.32
FCF per share£
0.51
0.57
0.55
0.56
0.59
0.66
0.73
0.69
0.68
0.33
0.20
3.72%
4.31%
—
0.43
Dividend per sh£
0.10
0.11
0.11
0.11
0.10
0.11
0.12
0.12
0.13
0.19
0.46
3.72%
3.75%
—
22.69
Div yield (avg)%
29.74
28.06
29.92
28.63
30.25
29.46
30.89
31.54
30.32
3.75
22.98
30.32
29.83
68
13.99
Payout ratio%
27.92
30.85
29.38
28.52
27.77
30.38
28.63
28.79
28.77
7.71
17.97
28.77
28.78
84
22.74
Shares (diluted)M
32.83
31.51
34.68
32.54
36.79
35.17
34.84
35.87
33.62
23.55
23.06
0.66%
(0.23%)
10
16.74
Buyback yield%
21.04
19.25
17.86
19.67
19.35
18.01
19.13
19.69
17.82
12.36
26.75
19.13
19.19
37
0.976
D/E ratiox
1.592
1.587
1.516
1.666
1.879
1.823
1.979
2.134
2.288
1.024
1.192
1.979
1.744
24
22.25
Enterprise value£M
7.283
8.380
8.571
9.467
10.36
10.93
12.01
13.95
13.60
19.49
15.41
7.52%
5.20%
29
4.218
LT debt£M
2.305
2.351
2.568
2.917
2.742
2.815
3.024
3.261
2.986
15.93
17.35
0.47%
4.42%
69
Revenue
£25.16M
5.43%
1.00×
Cost of revenue
£14.64M
5.61%
1.02×
Operating expenses
£3.533M
5.58%
1.01×
Cash and investments
16.19%