5.183
Revenue£M
18.63
18.48
19.14
19.72
20.29
21.00
21.74
21.45
21.53
22.08
5.627
1.70%
1.97%
25
9.36
Revenue growth%
19.20
21.35
19.99
17.87
19.67
20.10
18.90
17.74
14.93
15.48
18.83
17.74
19.05
55
3.67
Gross margin%
8.49
7.95
9.37
7.90
8.11
9.76
10.66
11.93
10.77
13.50
19.43
10.77
9.57
79
16.59
Operating margin%
4.72
7.24
10.23
9.46
9.19
8.45
11.16
10.10
8.12
9.18
14.85
9.18
9.18
94
23.06
Net margin%
13.34
12.89
10.59
12.44
14.40
13.58
12.21
13.86
11.97
10.49
24.86
12.21
12.66
16
18.51
P/E ratio (avg)x
29.51
30.33
31.67
35.50
40.96
42.06
44.03
46.00
45.45
44.17
24.29
44.17
41.51
63
22.33
EV/EBITx
15.39
15.39
17.01
16.23
16.87
18.03
18.92
18.49
16.99
16.13
36.92
18.03
16.93
54
6.12
FCF yield (avg)%
14.69
12.64
14.38
15.11
17.29
15.49
13.59
13.39
14.54
15.63
17.38
14.54
14.61
60
24.38
FCF margin%
26.39
26.01
26.50
26.12
27.56
28.43
30.53
32.70
32.43
33.15
9.09
32.43
28.00
90
0.631
FCF / Net incomex
1.193
1.064
1.155
1.241
1.084
1.112
1.190
1.097
1.165
1.279
0.703
1.165
1.160
63
10.41
ROIC%
0.40
0.40
0.95
1.62
0.40
0.40
2.49
5.25
3.06
1.94
7.98
2.49
1.28
82
23.04
Return on equity%
15.20
14.54
16.52
17.40
18.16
17.63
15.47
12.56
11.38
9.54
16.06
12.56
15.34
52
8.89
Return on assets%
5.57
4.08
5.47
5.49
3.37
4.27
3.17
1.33
0.40
2.40
20.85
2.40
3.72
79
0.05
EPS£
0.15
0.16
0.16
0.19
0.20
0.19
0.20
0.22
0.21
0.21
0.05
1.21%
4.35%
—
24.68
EPS growth%
9.52
10.91
12.01
13.50
11.55
10.11
10.90
9.99
8.49
10.07
19.13
10.07
10.51
14
0.19
Bookvalue per sh£
0.11
0.13
0.15
0.16
0.16
0.18
0.19
0.21
0.25
0.25
0.09
8.91%
9.46%
—
0.24
FCF per share£
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.06
0.11
(2.73%)
(3.43%)
—
0.14
Dividend per sh£
0.12
0.12
0.11
0.10
0.10
0.11
0.10
0.10
0.09
0.09
0.32
(2.01%)
(2.57%)
—
21.57
Div yield (avg)%
19.06
21.63
23.48
22.28
20.89
20.30
20.63
19.35
20.16
20.31
12.65
20.30
20.47
84
26.99
Payout ratio%
2.52
2.99
1.14
2.63
3.30
5.50
2.76
0.50
3.27
5.57
17.18
3.27
2.88
50
16.23
Shares (diluted)M
15.84
16.03
16.36
17.25
17.68
20.09
18.54
17.91
18.35
18.46
16.85
0.87%
2.49%
76
19.37
Buyback yield%
3.65
3.26
5.02
4.40
3.16
5.82
8.47
5.98
3.39
3.98
11.58
5.82
4.19
94
0.754
D/E ratiox
1.313
1.225
1.184
1.195
1.218
1.287
1.404
1.233
1.087
1.152
1.429
1.233
1.221
48
13.78
Enterprise value£M
9.632
8.627
8.912
9.578
8.547
8.502
7.292
7.654
8.098
7.214
8.866
(3.33%)
(2.13%)
12
3.343
LT debt£M
4.722
4.887
4.873
4.592
5.088
5.788
5.561
5.574
5.916
6.169
20.63
3.93%
2.31%
58
Revenue
£22.08M
1.97%
1.00×
Cost of revenue
£15.27M
1.94%
1.00×
Operating expenses
£2.512M
1.46%
0.95×
Goodwill & intangibles
18.42%
Property and equipment
15.20%
Spread over hurdle
(0.57%)