8.915
Revenue£M
17.13
17.15
17.05
17.10
16.91
16.93
17.37
17.76
18.03
9.281
9.708
1.06%
0.74%
72
6.66
Revenue growth%
12.94
15.19
15.54
13.02
10.79
8.67
7.68
10.40
12.97
19.89
15.74
10.40
12.86
71
28.26
Gross margin%
9.89
10.80
13.39
13.25
11.13
13.96
15.57
12.61
11.61
20.22
28.07
12.61
12.11
60
6.39
Operating margin%
5.24
3.94
2.45
2.00
0.40
1.86
0.68
0.40
0.40
22.92
22.41
0.40
1.93
40
5.12
Net margin%
19.11
16.55
17.62
18.94
16.44
14.58
16.27
17.91
20.75
5.58
15.98
16.44
17.77
53
26.72
P/E ratio (avg)x
31.61
28.19
25.83
23.53
23.88
23.80
23.96
23.47
21.33
7.757
11.94
23.80
23.92
86
12.17
EV/EBITx
25.57
29.22
32.67
33.35
38.07
38.33
38.29
36.19
39.15
32.24
25.73
38.29
34.77
71
9.38
FCF yield (avg)%
8.24
10.63
13.55
15.55
13.00
14.03
15.77
13.64
15.13
15.40
29.24
14.03
13.59
65
11.81
FCF margin%
21.21
23.85
21.55
21.41
24.14
24.80
22.70
21.84
22.19
4.91
20.84
22.70
22.45
14
0.621
FCF / Net incomex
0.791
0.868
0.968
1.068
1.143
1.158
1.283
1.264
1.122
0.983
0.136
1.158
1.095
60
3.82
ROIC%
7.24
5.87
4.34
6.71
8.36
10.54
9.47
9.44
11.56
9.26
24.79
9.47
7.80
10
12.73
Return on equity%
12.20
12.59
10.08
7.36
8.81
10.94
11.54
11.75
11.10
9.50
29.30
11.10
11.32
28
2.03
Return on assets%
9.93
10.92
8.55
7.79
4.89
6.77
7.44
4.46
6.95
14.07
14.61
6.77
7.62
78
0.11
EPS£
0.38
0.45
0.48
0.57
0.64
0.65
0.77
0.88
0.96
0.11
0.13
10.88%
11.30%
—
10.35
EPS growth%
2.02
2.28
1.75
0.40
1.88
0.46
0.40
0.40
0.40
8.12
25.93
0.40
0.43
74
0.29
Bookvalue per sh£
0.21
0.22
0.19
0.20
0.20
0.19
0.20
0.20
0.22
0.29
0.32
2.16%
0.37%
—
0.09
FCF per share£
0.27
0.25
0.24
0.23
0.24
0.22
0.20
0.21
0.19
0.26
0.24
(3.79%)
(3.68%)
—
0.17
Dividend per sh£
0.14
0.15
0.16
0.18
0.20
0.24
0.27
0.28
0.29
0.28
0.36
9.18%
9.41%
—
18.67
Div yield (avg)%
30.85
31.77
33.89
35.85
37.96
38.15
37.32
36.80
35.71
23.54
19.68
37.32
35.78
67
23.62
Payout ratio%
8.94
10.05
12.22
12.56
10.71
13.36
12.40
9.52
11.13
4.66
18.05
11.13
10.92
27
17.70
Shares (diluted)M
33.02
36.08
42.27
47.96
51.15
56.02
56.25
65.39
73.62
17.13
17.15
8.95%
9.49%
32
17.34
Buyback yield%
18.23
15.61
14.40
14.73
16.92
15.53
14.27
15.53
12.67
26.80
13.06
15.53
15.53
84
0.691
D/E ratiox
0.407
0.370
0.360
0.368
0.346
0.332
0.297
0.273
0.248
1.482
1.090
0.297
0.353
73
12.58
Enterprise value£M
10.76
10.83
12.19
11.86
11.05
12.34
13.70
13.89
14.62
3.757
12.69
4.28%
4.77%
13
7.870
LT debt£M
20.39
19.54
21.10
21.18
21.83
23.20
22.77
24.71
25.59
1.519
1.658
3.86%
3.51%
72
Revenue
£18.03M
0.74%
1.00×
Cost of revenue
£10.25M
0.90%
1.02×
Operating expenses
£2.422M
0.50%
0.98×
Property and equipment
18.06%
Spread over hurdle
30.17%