33.16
Revenue£M
28.69
29.41
30.32
30.92
32.18
33.27
34.63
34.50
35.47
36.01
35.93
2.27%
2.26%
18
14.76
Revenue growth%
27.08
24.49
24.61
21.88
20.34
19.30
16.77
18.31
19.54
20.28
18.87
19.30
20.31
13
15.83
Gross margin%
24.55
27.44
27.82
29.30
30.60
28.82
30.58
33.58
31.13
30.93
8.21
30.93
29.94
81
23.15
Operating margin%
3.47
0.91
1.50
2.01
0.40
0.40
3.12
3.17
6.13
3.75
27.60
3.17
2.56
19
7.83
Net margin%
7.15
7.24
8.79
6.93
6.20
5.52
3.96
4.97
5.78
6.38
21.14
5.52
6.29
73
6.556
P/E ratio (avg)x
16.87
17.74
19.47
22.34
23.41
27.07
27.46
31.46
31.41
33.72
17.43
31.41
25.24
38
7.492
EV/EBITx
13.90
14.35
13.66
13.98
15.02
15.56
15.46
16.19
15.91
16.36
9.463
15.91
15.24
72
2.77
FCF yield (avg)%
18.92
20.65
23.45
25.70
28.44
31.01
31.02
28.34
26.36
28.46
17.75
28.46
27.35
22
23.95
FCF margin%
10.13
9.95
7.19
8.43
5.89
4.28
1.45
2.53
0.40
0.40
16.21
1.45
5.09
24
0.111
FCF / Net incomex
1.243
1.113
1.007
0.875
0.789
0.757
0.709
0.642
0.654
0.698
1.346
0.698
0.773
64
21.69
ROIC%
8.80
6.29
9.18
10.75
8.60
11.02
8.64
9.64
10.67
8.32
2.47
9.64
8.99
71
12.25
Return on equity%
2.66
0.40
0.40
0.97
2.18
0.92
2.34
5.07
5.07
3.50
10.08
3.50
2.26
89
24.77
Return on assets%
23.70
24.76
26.96
28.10
30.79
30.48
30.61
28.39
25.84
28.66
9.41
28.66
28.24
77
0.23
EPS£
0.52
0.56
0.66
0.79
0.78
0.81
0.85
0.93
0.98
1.13
0.25
7.78%
8.74%
—
26.89
EPS growth%
4.08
5.98
7.00
5.83
6.89
8.62
9.56
9.30
9.44
11.64
21.18
9.44
7.81
11
0.33
Bookvalue per sh£
0.20
0.23
0.22
0.26
0.26
0.30
0.34
0.41
0.44
0.48
0.20
12.61%
10.80%
—
0.22
FCF per share£
0.14
0.14
0.12
0.11
0.10
0.09
0.09
0.09
0.08
0.07
0.35
(5.88%)
(7.03%)
—
0.35
Dividend per sh£
0.34
0.36
0.37
0.40
0.39
0.43
0.41
0.40
0.40
0.44
0.25
2.42%
3.68%
—
8.37
Div yield (avg)%
19.21
18.07
17.71
15.85
13.14
14.97
14.30
16.12
14.31
12.43
12.31
14.31
15.41
12
13.97
Payout ratio%
18.22
16.61
16.29
18.97
19.61
19.87
22.44
22.44
20.58
18.00
10.69
20.58
19.29
41
83.78
Shares (diluted)M
73.23
69.49
66.99
66.20
68.68
72.04
76.77
76.02
78.78
72.46
87.18
1.08%
(0.63%)
69
7.95
Buyback yield%
17.83
17.07
14.75
17.62
20.46
20.81
19.16
21.78
21.39
21.24
18.18
21.24
19.81
49
0.861
D/E ratiox
1.599
1.832
1.840
1.913
1.860
2.005
2.211
2.359
2.414
2.595
1.533
2.359
1.959
30
6.596
Enterprise value£M
27.25
27.98
31.79
34.12
40.26
45.69
51.39
50.40
49.02
48.30
29.85
3.71%
7.46%
26
20.31
LT debt£M
11.34
10.02
10.31
9.525
9.416
9.680
8.803
7.651
7.205
7.120
3.985
(5.44%)
(5.27%)
28
Revenue
£36.01M
2.26%
1.00×
Cost of revenue
£25.21M
2.26%
1.00×
Operating expenses
£7.681M
1.76%
0.95×
Property and equipment
16.73%
Spread over hurdle
(5.59%)