60.65
Revenue£M
218.9
233.1
243.9
263.3
286.6
300.8
316.4
340.0
369.1
400.1
67.61
6.90%
6.98%
47
9.03
Revenue growth%
4.61
6.96
5.68
2.85
2.64
2.39
0.41
2.34
5.12
4.69
18.57
2.39
3.73
91
9.16
Gross margin%
0.40
2.25
3.57
5.44
5.23
6.55
4.27
4.73
3.10
0.47
20.32
4.27
3.92
77
5.45
Operating margin%
0.40
1.91
1.95
0.40
1.02
3.27
1.68
2.02
1.58
1.65
18.42
1.68
1.66
11
20.49
Net margin%
2.68
5.20
7.65
7.28
8.01
10.03
9.17
6.62
9.37
11.11
14.74
9.37
7.83
9
20.59
P/E ratio (avg)x
23.75
22.45
24.35
23.22
25.54
29.04
32.34
32.72
32.43
33.02
7.366
32.43
27.29
44
20.79
EV/EBITx
13.27
11.94
10.88
10.63
11.30
11.54
11.40
9.876
10.65
9.610
15.09
10.65
11.09
33
9.89
FCF yield (avg)%
11.39
11.63
11.28
9.88
7.76
6.26
4.55
6.80
8.32
9.88
5.34
6.80
9.10
15
7.65
FCF margin%
4.94
2.27
0.40
0.40
3.03
3.77
1.56
0.40
0.40
0.40
7.13
0.40
0.98
73
1.696
FCF / Net incomex
1.293
1.268
1.417
1.652
1.761
1.684
1.843
2.023
2.256
2.655
1.426
2.023
1.722
30
8.90
ROIC%
6.47
4.73
6.21
7.59
10.12
7.38
6.11
5.99
4.35
4.49
18.28
5.99
6.16
18
6.64
Return on equity%
19.18
19.52
17.37
15.96
18.88
21.75
23.21
24.10
25.91
24.10
28.05
24.10
20.63
47
8.17
Return on assets%
27.73
26.79
25.89
23.72
23.96
25.53
25.49
26.92
25.33
22.48
17.56
25.49
25.51
73
0.63
EPS£
0.61
0.63
0.68
0.69
0.62
0.58
0.66
0.60
0.56
0.57
0.70
(1.66%)
(0.29%)
—
23.19
EPS growth%
18.66
16.83
19.52
20.24
18.46
20.38
20.96
22.20
19.35
19.04
12.19
20.38
19.43
15
0.43
Bookvalue per sh£
0.12
0.13
0.12
0.10
0.10
0.10
0.10
0.10
0.11
0.10
0.69
(0.27%)
(2.96%)
—
0.69
FCF per share£
0.18
0.17
0.18
0.19
0.20
0.21
0.22
0.23
0.25
0.27
0.29
6.26%
2.58%
—
0.58
Dividend per sh£
0.68
0.73
0.72
0.76
0.82
0.91
1.02
1.13
1.10
1.21
0.68
8.03%
6.25%
—
11.34
Div yield (avg)%
29.53
32.12
29.56
29.36
27.72
26.76
28.81
31.53
33.89
36.04
2.77
31.53
29.54
80
16.73
Payout ratio%
0.40
0.40
0.40
1.22
1.51
3.02
4.33
6.43
4.27
7.19
29.34
4.33
2.26
44
272.6
Shares (diluted)M
346.0
353.0
390.6
376.0
402.6
424.3
388.3
412.7
461.0
416.4
268.1
0.67%
2.63%
35
24.34
Buyback yield%
5.25
7.95
5.98
6.66
7.04
6.67
8.80
10.82
12.01
14.20
15.54
10.82
7.49
81
0.914
D/E ratiox
1.742
1.900
2.127
2.232
2.080
2.190
2.342
2.181
2.470
2.334
1.748
2.334
2.185
37
239.9
Enterprise value£M
294.1
267.7
235.1
253.5
267.1
282.0
280.1
270.2
230.0
223.6
357.5
(3.49%)
(3.71%)
75
201.7
LT debt£M
208.0
238.3
263.5
263.0
308.8
366.7
371.9
398.1
436.2
505.8
423.8
10.37%
9.85%
46
Revenue
£400.1M
6.98%
1.00×
Cost of revenue
£264.2M
6.78%
0.98×
Operating expenses
£95.64M
7.06%
1.01×
Property and equipment
16.68%
Spread over hurdle
(4.89%)