13.61
Revenue£M
11.45
11.90
12.27
13.11
13.65
14.34
14.77
15.45
15.99
16.88
14.75
4.33%
4.37%
75
7.90
Revenue growth%
16.27
17.31
16.40
18.56
21.33
24.15
21.35
21.79
22.41
21.34
2.59
21.79
21.34
80
7.79
Gross margin%
25.68
28.46
29.08
26.50
24.33
21.94
23.03
23.89
24.45
25.13
27.80
23.89
24.79
65
3.60
Operating margin%
25.59
27.11
27.36
28.57
30.18
32.38
31.82
29.39
28.59
26.43
28.26
29.39
28.58
11
28.92
Net margin%
0.88
1.56
2.18
4.91
3.06
0.95
3.13
4.01
1.18
1.66
15.23
1.66
1.92
68
8.816
P/E ratio (avg)x
27.80
29.93
29.33
27.70
29.80
28.09
30.15
29.96
27.86
27.16
20.14
28.09
28.71
11
11.16
EV/EBITx
9.533
9.941
11.58
13.15
14.90
17.61
17.32
17.44
18.73
19.22
16.77
17.61
16.11
57
9.09
FCF yield (avg)%
22.32
20.53
18.65
20.45
22.65
20.86
18.53
17.65
20.37
20.21
21.12
20.21
20.41
49
21.33
FCF margin%
2.04
4.41
3.60
2.68
0.72
0.40
0.40
0.61
0.40
0.40
28.91
0.40
0.66
71
0.377
FCF / Net incomex
1.404
1.430
1.593
1.596
1.822
1.806
1.839
1.887
1.824
1.737
0.171
1.824
1.772
28
24.12
ROIC%
6.06
8.80
9.10
7.35
4.93
7.56
9.39
8.21
11.00
8.01
18.12
8.21
8.11
91
7.83
Return on equity%
19.89
17.01
15.15
13.23
14.91
14.76
14.68
13.04
13.62
11.01
19.06
13.62
14.72
34
25.61
Return on assets%
21.04
23.57
23.66
21.86
24.16
24.30
25.92
27.33
24.53
21.88
29.36
24.53
23.91
85
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.92%)
(2.36%)
—
5.66
EPS growth%
5.77
7.42
5.51
4.26
6.81
7.02
5.44
5.37
5.58
8.06
12.26
5.58
5.67
19
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.43%
0.35%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
9.08%
4.72%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.40%
8.35%
—
11.51
Div yield (avg)%
17.46
16.64
17.05
20.03
18.11
17.74
20.21
19.27
18.68
18.94
21.56
18.94
18.39
91
23.09
Payout ratio%
4.08
3.31
3.35
2.06
0.40
0.40
0.40
0.72
1.31
3.95
25.60
0.72
1.69
8
1.058
Shares (diluted)B
1.379
1.524
1.479
1.628
1.614
1.829
1.926
2.036
1.939
2.079
1.095
5.19%
4.68%
17
16.52
Buyback yield%
5.88
5.47
4.64
2.39
0.90
0.40
0.40
0.40
0.79
1.59
24.73
0.40
1.25
24
1.183
D/E ratiox
0.582
0.582
0.584
0.519
0.494
0.436
0.467
0.414
0.415
0.434
0.143
0.434
0.481
64
5.298
Enterprise value£M
11.95
13.82
14.67
15.54
17.22
18.27
20.99
21.54
23.67
22.44
14.20
5.45%
6.60%
17
5.555
LT debt£M
14.56
15.64
16.95
19.00
20.18
20.29
20.88
23.89
23.15
25.22
15.53
4.55%
4.98%
72
Revenue
£16.88M
4.37%
1.00×
Cost of revenue
£8.500M
4.53%
1.02×
Operating expenses
£2.610M
4.04%
0.97×
Property and equipment
19.47%
Goodwill & intangibles
16.65%
Spread over hurdle
64.69%