5.723
Revenue£M
11.88
12.49
12.89
13.56
14.17
14.91
15.67
16.44
17.36
18.09
6.338
5.00%
4.84%
59
9.36
Revenue growth%
3.32
4.46
4.05
1.25
1.75
1.06
0.40
0.40
0.40
2.15
18.07
0.40
1.50
79
15.87
Gross margin%
7.64
4.81
7.63
8.80
5.81
3.31
3.88
3.00
5.41
5.66
2.66
3.88
5.54
66
12.72
Operating margin%
0.52
2.36
1.19
0.40
1.46
2.93
1.95
3.41
5.94
7.56
8.74
3.41
2.15
77
23.89
Net margin%
12.82
13.90
16.33
13.58
13.68
12.71
14.47
14.34
11.96
11.52
26.75
12.71
13.63
37
32.55
P/E ratio (avg)x
36.33
37.26
40.21
43.57
47.99
45.66
42.88
43.56
44.58
44.81
30.57
44.58
43.57
75
24.34
EV/EBITx
23.13
21.19
23.02
23.95
26.29
26.09
25.11
23.71
26.13
28.74
25.12
26.09
24.53
40
13.08
FCF yield (avg)%
16.36
17.96
18.78
16.20
14.18
11.71
10.94
12.09
11.05
11.32
29.66
11.32
13.13
74
23.38
FCF margin%
0.95
0.40
3.14
5.22
5.84
6.15
6.92
6.75
7.54
6.59
21.00
6.75
6.00
41
0.873
FCF / Net incomex
0.953
0.915
1.037
1.112
1.074
0.966
0.996
1.086
1.106
1.133
1.727
1.086
1.056
9
3.97
ROIC%
11.66
10.59
11.35
11.25
9.32
9.83
9.58
12.40
12.06
14.38
20.44
12.06
11.30
24
22.41
Return on equity%
23.01
20.62
22.74
24.73
26.67
25.99
28.16
27.83
29.09
29.45
5.06
28.16
26.33
57
17.78
Return on assets%
20.42
22.84
24.91
23.13
22.53
20.22
19.67
18.36
16.78
17.15
2.64
18.36
20.32
33
0.12
EPS£
0.32
0.31
0.32
0.37
0.34
0.31
0.31
0.33
0.30
0.31
0.12
(1.72%)
0.76%
—
3.62
EPS growth%
13.42
13.05
13.40
14.56
12.47
11.26
8.77
7.24
9.53
7.54
7.74
8.77
11.87
38
0.19
Bookvalue per sh£
0.11
0.10
0.11
0.13
0.13
0.15
0.16
0.15
0.15
0.17
0.13
4.55%
4.86%
—
0.23
FCF per share£
0.08
0.08
0.09
0.09
0.09
0.09
0.08
0.08
0.09
0.10
0.17
1.49%
1.86%
—
0.08
Dividend per sh£
0.12
0.12
0.13
0.12
0.12
0.13
0.15
0.14
0.14
0.16
0.10
6.40%
3.21%
—
16.83
Div yield (avg)%
26.72
27.98
29.18
29.76
27.97
29.08
29.85
29.60
28.25
29.51
3.92
29.51
29.13
84
23.77
Payout ratio%
17.31
15.36
14.96
12.39
10.72
9.32
7.05
5.25
2.34
2.18
8.66
5.25
10.02
17
36.08
Shares (diluted)M
52.39
61.76
63.98
74.71
89.16
102.7
105.5
126.4
138.3
161.1
36.30
12.56%
11.98%
18
15.67
Buyback yield%
19.44
20.30
20.07
18.41
21.36
21.52
21.45
22.30
21.31
21.65
11.12
21.52
21.34
89
0.261
D/E ratiox
0.340
0.369
0.422
0.419
0.443
0.457
0.517
0.594
0.618
0.685
1.295
0.594
0.450
93
12.21
Enterprise value£M
18.73
21.45
23.90
28.30
32.52
34.61
35.90
39.81
43.11
44.85
6.372
6.64%
10.88%
70
5.606
LT debt£M
10.27
10.04
10.10
9.159
9.515
9.258
8.679
8.962
9.642
10.55
7.583
2.09%
(0.09%)
82
Revenue
£18.09M
4.84%
1.00×
Cost of revenue
£9.956M
4.56%
0.97×
Operating expenses
£2.880M
5.06%
1.02×
Goodwill & intangibles
16.52%
Property and equipment
15.60%
Spread over hurdle
(0.03%)