20.02
Revenue£M
26.59
28.35
30.56
32.92
36.15
38.76
42.63
47.21
50.90
55.65
21.21
9.01%
8.34%
53
17.74
Revenue growth%
28.02
25.72
27.66
29.49
28.33
26.53
23.57
22.27
21.82
19.00
10.87
22.27
26.13
86
28.42
Gross margin%
17.33
16.68
17.99
17.58
17.08
18.81
18.17
21.02
21.80
22.22
17.27
21.02
18.08
17
27.03
Operating margin%
3.48
3.34
5.71
4.51
2.44
5.37
6.86
4.17
6.45
3.81
2.05
5.37
4.34
45
10.24
Net margin%
8.50
9.16
8.47
7.40
10.12
7.38
7.49
8.79
5.99
4.30
21.53
7.38
7.98
6
36.29
P/E ratio (avg)x
45.75
49.72
59.79
64.08
62.96
69.27
81.43
97.83
117.7
129.1
22.04
97.83
66.68
15
19.43
EV/EBITx
30.12
27.71
24.11
22.69
24.52
25.19
22.24
19.75
21.39
22.86
9.109
22.24
23.48
91
27.66
FCF yield (avg)%
3.82
6.69
6.39
4.94
2.07
0.40
0.40
2.55
0.58
0.40
19.69
0.40
2.31
7
21.80
FCF margin%
27.55
26.96
24.82
26.44
23.66
21.38
21.46
19.36
19.13
18.26
2.95
19.36
22.56
19
1.623
FCF / Net incomex
0.785
0.755
0.648
0.607
0.569
0.624
0.634
0.595
0.569
0.609
1.558
0.609
0.616
34
11.41
ROIC%
9.88
10.57
12.97
13.61
12.86
13.66
13.93
15.07
17.81
19.80
29.14
15.07
13.64
10
24.93
Return on equity%
18.55
18.45
18.79
20.54
19.57
20.86
23.23
25.84
28.67
27.23
11.09
25.84
20.70
11
24.05
Return on assets%
26.02
25.48
23.94
23.50
22.42
21.55
21.04
20.15
17.40
15.21
20.08
20.15
21.99
62
0.01
EPS£
—
—
—
—
—
—
—
—
—
—
0.01
0.35%
1.18%
—
17.41
EPS growth%
29.49
29.60
32.04
32.59
35.11
32.96
32.28
33.45
31.49
33.66
2.96
32.96
32.44
68
0.01
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(3.55%)
(2.46%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.94%
9.15%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.29%
5.04%
—
2.40
Div yield (avg)%
36.28
35.68
35.69
36.18
33.40
30.78
30.52
29.19
29.80
28.46
25.40
29.80
32.09
5
11.74
Payout ratio%
21.54
21.02
18.72
16.51
15.27
14.42
15.88
15.31
15.34
14.77
16.09
15.31
15.61
85
2.186
Shares (diluted)B
3.728
3.552
3.841
3.681
3.452
3.520
3.532
3.362
3.693
3.654
2.247
1.14%
1.21%
8
27.27
Buyback yield%
24.91
24.38
24.35
22.61
24.30
23.45
22.83
21.44
23.01
20.12
9.51
22.83
23.23
85
1.282
D/E ratiox
1.632
1.424
1.530
1.574
1.519
1.453
1.568
1.699
1.634
1.616
0.731
1.616
1.571
71
3.972
Enterprise value£M
41.16
43.46
46.48
48.69
50.53
51.14
52.79
54.39
53.14
57.86
45.42
2.75%
3.43%
81
12.74
LT debt£M
21.92
24.87
24.47
22.44
21.19
21.09
22.74
21.23
20.65
21.01
15.74
(0.17%)
(0.56%)
49
Revenue
£55.65M
8.34%
1.00×
Cost of revenue
£31.47M
8.02%
0.97×
Operating expenses
£10.26M
8.85%
1.05×
Property and equipment
21.59%
Spread over hurdle
57.12%