75.32
Revenue£M
53.53
59.35
63.76
69.18
74.42
80.47
89.13
97.80
106.9
115.8
80.96
9.24%
8.89%
20
23.74
Revenue growth%
16.25
14.25
12.21
13.03
13.30
13.16
11.91
11.12
9.45
10.08
12.43
11.12
12.62
82
5.61
Gross margin%
8.83
8.34
7.43
5.98
4.59
2.50
2.58
5.11
7.60
9.89
19.90
5.11
6.70
70
2.03
Operating margin%
0.40
0.40
0.40
1.70
0.93
0.40
2.56
5.00
5.07
7.54
29.03
5.00
1.31
7
11.29
Net margin%
0.40
0.40
0.40
2.20
4.79
4.04
4.44
6.80
8.55
6.55
24.90
6.55
4.24
28
6.333
P/E ratio (avg)x
20.35
18.87
18.77
19.92
19.42
20.15
18.65
18.14
17.15
17.53
37.63
18.14
18.82
33
37.84
EV/EBITx
18.10
16.77
16.16
18.03
18.65
17.72
19.67
18.95
19.25
20.34
28.27
19.25
18.37
48
19.10
FCF yield (avg)%
24.01
24.65
23.28
23.96
22.59
19.79
22.04
24.26
21.84
19.84
10.21
21.84
22.93
8
20.65
FCF margin%
16.76
17.87
17.90
17.71
19.18
19.12
18.41
18.16
20.22
21.40
13.92
19.12
18.28
31
1.304
FCF / Net incomex
0.931
0.928
0.964
0.970
1.032
0.990
1.133
1.130
1.212
1.258
1.359
1.133
1.011
64
17.10
ROIC%
17.07
18.45
17.79
15.76
14.54
17.16
14.92
17.08
19.34
17.60
13.55
17.16
17.12
48
13.08
Return on equity%
29.98
29.04
27.85
29.52
28.95
27.84
26.89
28.21
29.30
27.04
18.97
27.84
28.58
20
7.51
Return on assets%
28.87
28.02
28.13
30.58
31.73
32.13
29.38
27.97
28.33
30.70
20.12
29.38
29.12
48
0.03
EPS£
0.10
0.11
0.10
0.10
0.11
0.12
0.12
0.12
0.14
0.14
0.03
5.13%
3.85%
—
17.93
EPS growth%
7.59
10.06
7.21
6.22
4.01
5.21
6.20
5.61
6.14
4.84
26.52
5.61
6.17
90
0.06
Bookvalue per sh£
0.10
0.10
0.09
0.10
0.11
0.11
0.11
0.10
0.10
0.11
0.04
0.72%
1.19%
—
0.05
FCF per share£
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.07
0.11
8.58%
6.24%
—
0.09
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.12
3.38%
2.15%
—
12.33
Div yield (avg)%
9.16
9.37
7.73
10.07
11.18
13.22
12.20
11.54
10.63
12.85
22.91
12.20
10.90
61
5.24
Payout ratio%
15.07
15.62
18.59
15.61
18.27
19.69
19.22
20.20
22.80
21.26
17.33
20.20
18.90
83
0.556
Shares (diluted)B
0.916
0.992
1.109
1.038
1.174
1.111
1.173
1.233
1.336
1.337
0.549
2.63%
4.60%
74
5.71
Buyback yield%
16.47
19.10
19.04
19.98
17.92
17.01
16.06
14.40
14.20
16.47
9.41
16.06
16.74
13
0.639
D/E ratiox
1.624
1.677
1.621
1.829
2.126
2.243
2.323
2.728
2.734
2.911
0.825
2.728
2.184
74
36.40
Enterprise value£M
101.1
94.17
98.12
85.94
90.48
95.59
101.1
111.2
114.3
108.4
54.90
3.67%
1.35%
36
6.053
LT debt£M
20.86
21.51
22.80
22.05
22.96
23.35
25.46
27.34
24.65
22.47
43.77
(0.44%)
1.50%
43
Revenue
£115.8M
8.89%
1.00×
Cost of revenue
£56.02M
8.85%
1.00×
Operating expenses
£22.22M
8.68%
0.98×