14.83
Revenue£M
12.63
13.32
13.50
14.00
14.51
15.01
15.20
15.80
16.63
17.17
15.35
3.42%
3.50%
14
28.58
Revenue growth%
33.90
36.38
36.22
36.59
34.60
33.53
36.28
37.05
34.86
34.45
29.07
34.86
35.54
14
23.49
Gross margin%
22.52
22.35
22.12
22.27
21.58
24.46
26.64
26.11
27.83
26.92
4.99
26.64
23.49
64
17.57
Operating margin%
22.96
25.74
25.37
25.56
25.48
25.26
22.41
25.10
24.27
25.13
26.88
25.10
25.19
57
12.59
Net margin%
12.88
14.87
13.31
11.81
10.33
13.29
12.01
9.17
6.76
9.66
10.76
9.66
11.91
9
27.47
P/E ratio (avg)x
8.743
9.428
9.758
9.610
10.62
11.42
11.87
12.50
13.53
13.30
32.15
12.50
11.02
71
16.19
EV/EBITx
25.42
29.24
31.59
30.68
32.77
33.47
36.38
36.62
42.08
48.47
29.15
36.62
33.12
93
22.62
FCF yield (avg)%
18.84
17.52
14.78
13.97
13.46
14.21
12.74
14.15
15.69
17.50
4.08
14.21
14.50
7
26.97
FCF margin%
2.72
2.44
4.26
6.79
7.39
6.16
5.49
4.25
6.49
6.44
13.50
6.16
5.82
38
0.416
FCF / Net incomex
0.876
0.854
0.957
1.063
1.214
1.319
1.297
1.335
1.614
1.940
0.614
1.335
1.255
76
27.04
ROIC%
29.69
32.68
31.04
31.54
29.11
28.74
26.28
26.98
27.98
28.03
4.69
27.98
28.93
73
24.57
Return on equity%
1.99
0.50
0.50
0.40
0.40
0.40
2.41
1.02
0.64
1.63
14.86
1.02
0.57
58
27.29
Return on assets%
21.10
18.46
20.32
22.42
24.31
23.99
26.33
27.75
29.87
32.46
27.24
27.75
24.15
37
0.08
EPS£
0.27
0.29
0.27
0.27
0.25
0.24
0.25
0.26
0.27
0.29
0.08
2.73%
(0.32%)
—
26.42
EPS growth%
17.33
18.97
16.31
19.24
18.67
15.99
16.10
15.81
13.06
11.47
7.38
15.81
16.20
41
0.06
Bookvalue per sh£
0.28
0.32
0.34
0.37
0.36
0.36
0.35
0.36
0.36
0.39
0.19
1.62%
3.40%
—
0.30
FCF per share£
0.19
0.18
0.20
0.19
0.21
0.23
0.22
0.25
0.26
0.28
0.13
5.51%
5.00%
—
0.21
Dividend per sh£
0.16
0.17
0.19
0.21
0.23
0.24
0.22
0.20
0.18
0.19
0.13
(3.63%)
1.07%
—
21.19
Div yield (avg)%
23.15
23.55
21.29
19.38
21.47
23.67
25.09
27.86
26.99
24.61
11.11
25.09
23.61
79
18.24
Payout ratio%
8.58
7.04
7.12
7.25
6.99
6.03
6.43
5.42
6.67
9.61
3.96
6.43
7.01
27
80.53
Shares (diluted)M
92.14
93.78
98.60
91.20
99.61
103.3
118.7
110.2
117.5
121.3
76.41
4.02%
2.55%
48
21.88
Buyback yield%
3.13
5.14
2.26
4.92
5.23
6.02
7.09
8.42
8.79
10.20
6.15
8.42
5.62
89
1.342
D/E ratiox
1.296
1.234
1.304
1.207
1.162
1.197
1.149
1.002
0.971
0.941
0.505
1.002
1.179
50
7.290
Enterprise value£M
12.01
12.25
11.48
11.09
11.94
11.20
10.78
10.74
10.01
11.17
9.466
(1.32%)
0.86%
80
11.23
LT debt£M
4.393
4.917
4.350
4.543
4.930
5.366
5.131
5.696
5.597
6.016
14.02
4.06%
3.64%
87
Revenue
£17.17M
3.50%
1.00×
Cost of revenue
£9.757M
3.19%
0.97×
Operating expenses
£4.000M
4.27%
1.08×
Cash and investments
17.51%
Goodwill & intangibles
16.78%
Spread over hurdle
10.10%