74.24
Revenue£M
51.79
55.14
59.65
65.64
69.36
74.03
81.76
88.67
94.89
104.4
76.22
8.53%
7.96%
22
8.77
Revenue growth%
9.96
11.17
12.35
14.67
15.34
17.11
19.45
21.16
18.42
15.58
21.47
18.42
15.46
5
29.91
Gross margin%
10.93
11.70
9.80
7.40
7.96
7.41
8.42
8.16
7.70
10.45
9.79
8.16
8.29
38
17.37
Operating margin%
14.49
12.15
12.36
14.73
12.51
14.12
12.31
13.58
14.17
14.42
28.83
14.12
13.85
50
18.51
Net margin%
4.24
1.31
4.17
5.36
4.27
6.25
6.08
6.41
5.43
4.07
3.35
6.08
4.81
41
8.566
P/E ratio (avg)x
26.82
26.82
27.97
31.81
29.10
32.11
29.16
32.50
36.65
38.37
12.88
32.50
30.48
52
36.32
EV/EBITx
26.92
28.74
29.46
32.76
32.15
32.41
31.54
34.78
35.85
36.04
24.47
34.78
32.28
80
29.98
FCF yield (avg)%
9.18
11.45
8.87
9.97
11.64
12.66
9.96
7.54
4.82
4.64
5.41
7.54
9.57
71
13.83
FCF margin%
8.11
6.11
4.22
2.10
2.64
3.22
5.86
6.54
6.04
7.18
28.51
6.04
5.95
43
0.403
FCF / Net incomex
0.685
0.763
0.742
0.846
0.879
0.935
1.062
1.104
1.194
1.150
0.207
1.104
0.907
5
29.48
ROIC%
30.90
30.87
30.93
30.82
28.47
27.59
26.60
27.99
25.96
23.21
20.58
26.60
28.23
29
4.95
Return on equity%
24.43
23.41
23.78
25.68
24.83
23.93
22.16
19.95
19.65
21.77
17.82
21.77
23.60
37
16.60
Return on assets%
12.46
14.35
11.48
9.58
8.25
9.69
11.90
11.85
10.45
9.21
3.64
10.45
10.97
91
0.38
EPS£
0.32
0.31
0.33
0.34
0.39
0.38
0.43
0.48
0.56
0.57
0.40
8.27%
7.07%
—
19.96
EPS growth%
9.77
9.56
8.19
7.15
9.08
6.74
8.40
10.17
10.41
9.10
23.47
9.10
9.09
41
0.56
Bookvalue per sh£
0.56
0.50
0.53
0.56
0.59
0.63
0.61
0.68
0.68
0.72
0.41
3.98%
3.07%
—
0.67
FCF per share£
0.88
0.93
1.00
1.10
1.07
1.20
1.32
1.51
1.57
1.75
0.25
10.25%
6.72%
—
0.64
Dividend per sh£
0.69
0.77
0.88
0.94
0.97
1.03
1.16
1.30
1.43
1.59
0.40
10.46%
9.59%
—
21.94
Div yield (avg)%
27.82
25.51
23.18
21.35
20.38
18.47
21.26
21.66
19.00
18.65
16.96
19.00
21.30
61
3.86
Payout ratio%
30.73
31.69
30.47
30.99
31.12
31.63
31.17
33.38
35.93
37.91
3.68
33.38
31.40
29
79.52
Shares (diluted)M
61.10
66.69
64.75
70.89
75.58
66.01
59.26
51.91
45.93
40.95
78.63
(11.53%)
(3.85%)
30
8.55
Buyback yield%
26.24
26.22
26.22
28.36
27.19
25.53
27.65
27.68
25.58
25.94
15.82
25.94
26.23
15
0.998
D/E ratiox
0.707
0.604
0.536
0.496
0.480
0.435
0.428
0.390
0.369
0.319
1.027
0.390
0.457
34
12.21
Enterprise value£M
37.27
36.70
36.48
39.38
42.56
41.88
46.50
55.75
62.14
62.48
60.90
7.98%
5.71%
95
10.06
LT debt£M
31.55
32.34
32.23
29.66
26.88
29.54
27.24
30.98
29.65
30.30
31.95
2.43%
(1.10%)
57
Revenue
£104.4M
7.96%
1.00×
Cost of revenue
£58.69M
8.28%
1.03×
Operating expenses
£18.65M
6.98%
0.91×
Spread over hurdle
(3.51%)