34.26
Revenue£M
23.90
25.62
27.25
28.84
31.55
33.61
36.14
39.89
43.91
47.59
35.04
8.57%
7.87%
63
24.27
Revenue growth%
9.16
11.77
11.47
13.43
10.67
7.90
6.69
4.10
1.64
0.40
3.49
4.10
8.53
48
20.55
Gross margin%
19.93
17.79
18.82
20.49
19.34
20.44
20.49
22.49
22.93
25.65
28.19
22.49
20.47
69
6.69
Operating margin%
16.10
19.04
17.22
20.00
17.96
18.11
16.18
17.64
15.25
14.54
7.37
16.18
17.43
49
24.26
Net margin%
25.20
25.20
28.03
30.17
30.93
33.26
32.37
31.05
28.20
27.56
25.37
31.05
29.19
83
12.23
P/E ratio (avg)x
30.42
28.52
29.69
28.43
26.68
28.84
32.12
33.35
30.62
31.52
18.41
31.52
30.05
13
37.63
EV/EBITx
29.93
30.81
35.79
40.15
45.51
49.17
54.49
56.84
66.07
72.49
37.84
56.84
47.34
49
14.26
FCF yield (avg)%
4.82
6.54
8.08
7.26
4.75
7.54
5.72
3.17
3.04
2.09
21.27
3.17
5.27
29
5.18
FCF margin%
3.45
1.09
1.50
0.44
1.08
1.71
0.40
0.40
1.51
0.40
7.60
0.40
1.09
9
1.125
FCF / Net incomex
0.785
0.798
0.800
0.949
0.978
0.964
1.056
1.126
1.196
1.350
1.418
1.126
0.971
63
17.60
ROIC%
19.47
21.50
19.06
16.60
19.10
17.05
16.72
15.20
17.79
16.00
26.93
16.72
17.42
82
21.76
Return on equity%
1.43
0.85
0.96
0.40
3.37
1.55
0.40
3.30
5.95
5.59
5.25
3.30
1.49
16
18.33
Return on assets%
33.40
34.19
36.41
39.33
37.31
37.31
35.54
37.35
34.59
33.43
17.70
35.54
35.97
22
0.05
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(2.24%)
(4.69%)
—
4.42
EPS growth%
13.47
13.54
10.87
11.01
11.68
13.19
12.72
13.18
13.80
16.21
20.59
13.19
13.18
11
0.03
Bookvalue per sh£
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.10
0.07
8.16%
5.10%
—
0.02
FCF per share£
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
(0.45%)
(0.89%)
—
0.07
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.04%)
(0.06%)
—
2.46
Div yield (avg)%
9.37
10.67
11.90
11.54
11.37
10.72
11.54
14.16
11.80
9.00
15.52
11.54
11.45
70
22.99
Payout ratio%
41.74
43.01
43.80
46.23
46.17
43.65
43.15
43.24
41.32
42.22
19.00
43.15
43.20
77
0.461
Shares (diluted)B
0.728
0.838
0.993
0.982
0.991
1.106
1.135
1.292
1.350
1.327
0.455
6.02%
7.32%
35
27.57
Buyback yield%
6.70
7.44
9.94
10.92
9.51
9.65
8.04
8.73
11.62
9.38
5.55
9.38
9.44
77
0.102
D/E ratiox
1.050
1.095
1.070
1.149
1.137
1.263
1.213
1.386
1.433
1.470
1.292
1.386
1.181
46
27.95
Enterprise value£M
27.75
26.72
26.67
29.15
30.99
32.36
34.53
34.43
37.61
37.93
18.77
4.13%
2.83%
66
36.70
LT debt£M
9.621
9.794
9.595
8.922
10.07
10.80
11.36
11.56
11.10
10.64
25.98
1.10%
1.84%
31
Revenue
£47.59M
7.87%
1.00×
Cost of revenue
£33.31M
7.87%
1.00×
Operating expenses
£9.778M
7.57%
0.97×
Property and equipment
16.82%
Spread over hurdle
(2.04%)