1.226
Revenue£M
16.05
16.35
16.57
16.80
17.04
17.47
17.91
17.58
17.95
1.346
1.382
1.34%
1.35%
62
23.39
Revenue growth%
20.98
22.81
21.91
22.64
24.19
24.34
21.86
23.46
22.27
16.49
13.12
23.46
22.72
43
26.67
Gross margin%
17.66
20.50
19.66
21.99
21.52
20.59
19.15
16.30
16.88
18.36
27.14
19.15
20.08
46
4.93
Operating margin%
24.97
23.25
21.88
23.60
26.06
27.27
29.00
28.97
27.39
9.38
14.42
27.39
25.51
49
6.92
Net margin%
11.60
11.42
13.26
15.58
12.77
14.80
14.59
15.52
14.35
14.65
20.29
14.59
13.81
73
23.73
P/E ratio (avg)x
19.15
17.89
16.78
17.91
18.84
18.18
17.06
17.62
18.74
23.54
6.091
18.18
17.90
79
16.82
EV/EBITx
40.23
39.18
41.75
40.71
42.85
46.00
47.48
48.81
54.28
26.48
12.20
47.48
42.54
74
6.86
FCF yield (avg)%
5.96
3.30
0.82
2.35
4.53
3.80
1.93
1.98
3.11
4.36
8.24
3.11
3.21
10
8.59
FCF margin%
16.64
14.35
16.24
18.92
17.21
19.78
18.82
17.49
16.33
25.76
5.71
17.49
17.31
66
0.357
FCF / Net incomex
1.753
1.694
1.868
2.172
2.314
2.151
2.116
2.321
2.366
1.455
0.403
2.314
2.134
74
28.78
ROIC%
8.72
9.45
11.28
9.91
10.22
9.10
10.57
10.88
13.78
11.73
17.78
10.57
10.07
68
9.84
Return on equity%
12.99
10.69
11.36
10.39
11.95
10.99
12.10
12.97
11.58
18.90
15.23
11.95
11.76
45
18.74
Return on assets%
1.48
0.40
0.40
1.68
0.40
0.73
1.19
0.40
3.28
20.50
27.24
0.73
0.96
79
0.12
EPS£
0.10
0.09
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.12
0.14
(0.17%)
(0.92%)
—
28.72
EPS growth%
6.23
4.63
3.38
3.90
1.38
2.36
3.38
5.53
3.81
19.10
23.04
3.38
3.85
36
0.06
Bookvalue per sh£
0.21
0.23
0.22
0.23
0.25
0.22
0.22
0.20
0.17
0.23
0.20
(5.62%)
(2.50%)
—
0.14
FCF per share£
0.13
0.12
0.11
0.11
0.11
0.11
0.10
0.11
0.11
0.16
0.12
(0.48%)
(2.32%)
—
0.11
Dividend per sh£
0.41
0.41
0.41
0.50
0.58
0.62
0.63
0.71
0.86
0.34
0.30
11.44%
11.93%
—
15.90
Div yield (avg)%
18.85
21.32
18.55
16.02
15.13
14.96
16.14
16.86
17.34
29.04
4.78
16.14
17.10
81
16.61
Payout ratio%
12.08
9.18
7.75
8.72
9.03
11.53
8.78
9.03
7.30
25.22
10.46
9.03
9.03
74
54.39
Shares (diluted)M
47.84
44.11
45.70
40.53
42.50
36.93
37.47
39.03
41.42
51.45
53.10
0.44%
(1.56%)
48
23.75
Buyback yield%
24.85
23.90
23.94
21.18
19.16
18.92
19.40
18.01
17.07
18.26
16.03
18.92
20.29
51
0.563
D/E ratiox
0.321
0.329
0.293
0.311
0.334
0.294
0.318
0.289
0.308
0.767
0.972
0.308
0.314
79
12.73
Enterprise value£M
3.625
4.019
4.436
4.513
4.890
5.070
5.300
6.179
6.586
16.89
14.19
7.86%
5.72%
46
16.76
LT debt£M
2.532
2.216
2.311
2.137
1.965
2.065
2.005
1.969
1.791
7.549
1.760
(3.48%)
(2.78%)
78
Revenue
£17.95M
1.35%
1.00×
Cost of revenue
£12.57M
1.35%
1.00×
Operating expenses
£2.968M
2.27%
1.09×
Goodwill & intangibles
20.31%