10.86
Revenue£M
53.89
57.36
60.90
65.34
70.35
75.03
81.18
84.88
90.66
98.01
11.18
6.86%
6.73%
20
19.44
Revenue growth%
8.09
7.36
8.61
10.69
9.94
12.63
10.77
13.57
13.77
13.99
5.70
13.57
10.73
56
13.57
Gross margin%
12.39
14.04
13.56
12.88
11.07
11.15
9.86
7.54
9.92
12.61
28.70
9.92
11.77
60
2.76
Operating margin%
11.48
12.34
12.23
12.45
11.83
10.90
8.70
9.25
8.18
8.64
23.42
8.70
11.19
68
3.87
Net margin%
5.82
4.74
4.39
6.67
8.35
8.97
11.26
13.95
14.13
11.55
17.37
11.55
8.66
38
10.53
P/E ratio (avg)x
9.844
11.06
11.91
11.33
12.20
11.57
13.06
13.27
14.48
13.65
11.51
13.27
12.06
29
12.44
EV/EBITx
30.26
33.96
36.19
38.94
38.31
45.55
46.96
48.05
55.16
61.41
19.32
48.05
42.25
12
9.89
FCF yield (avg)%
20.14
19.08
19.19
18.98
21.31
20.94
18.95
21.42
20.19
21.54
23.04
20.94
20.17
8
19.30
FCF margin%
0.40
2.35
0.40
0.40
0.40
0.58
0.47
0.40
2.17
5.07
4.47
0.58
0.44
28
0.921
FCF / Net incomex
1.693
1.938
2.116
2.261
2.464
2.680
3.038
3.223
3.126
3.190
0.745
3.126
2.572
72
2.04
ROIC%
8.54
11.52
11.80
9.87
9.17
7.45
8.04
7.48
7.85
7.00
13.09
7.48
8.29
52
14.91
Return on equity%
4.41
2.37
3.15
5.78
5.83
3.28
2.10
0.40
0.40
0.40
12.06
0.40
2.76
67
4.20
Return on assets%
10.53
13.26
15.00
14.89
13.89
14.75
15.59
17.54
17.84
20.02
13.54
17.54
14.94
11
0.05
EPS£
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.05
7.42%
7.54%
—
5.42
EPS growth%
10.06
12.43
14.50
14.02
12.17
10.67
11.18
13.84
15.17
13.58
18.86
13.58
13.01
92
0.05
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(0.59%)
(1.22%)
—
0.01
FCF per share£
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.02
12.60%
7.20%
—
0.04
Dividend per sh£
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.01
0.01
0.02
(0.25%)
0.71%
—
6.45
Div yield (avg)%
7.10
5.06
6.61
8.57
10.40
9.96
11.09
12.88
10.03
12.33
13.48
11.09
10.00
89
16.37
Payout ratio%
26.19
23.72
24.37
25.91
23.84
21.77
22.08
19.37
18.99
20.39
16.37
20.39
22.90
88
1.003
Shares (diluted)B
1.559
1.488
1.599
1.549
1.707
1.969
1.851
2.023
2.151
2.123
1.033
4.46%
4.65%
94
5.37
Buyback yield%
12.44
15.42
17.30
16.06
14.76
12.38
10.09
11.60
10.12
12.74
28.20
11.60
12.59
56
0.256
D/E ratiox
0.751
0.682
0.639
0.639
0.706
0.739
0.761
0.713
0.721
0.717
1.371
0.721
0.715
42
57.82
Enterprise value£M
139.2
164.8
196.8
232.8
267.1
285.5
314.2
307.6
343.9
390.0
6.276
7.86%
11.49%
81
82.31
LT debt£M
83.16
85.36
84.51
83.30
82.05
83.73
80.94
85.61
97.95
111.8
86.78
6.38%
3.04%
21
Revenue
£98.01M
6.73%
1.00×
Cost of revenue
£40.99M
7.10%
1.03×
Operating expenses
£22.97M
6.23%
0.95×
Spread over hurdle
22.96%