100.5
Revenue£M
87.85
94.38
103.6
113.6
124.8
136.4
145.9
158.6
173.0
184.9
108.8
8.18%
8.64%
67
6.25
Revenue growth%
9.93
7.11
9.29
7.80
10.02
8.53
10.62
13.02
15.80
15.05
7.26
13.02
9.97
71
2.76
Gross margin%
14.74
15.38
14.61
14.49
17.27
17.81
17.14
16.80
17.71
14.72
13.28
17.14
16.09
30
28.65
Operating margin%
23.04
21.83
23.37
23.65
21.24
23.56
25.58
24.67
25.20
22.80
15.27
24.67
23.47
74
11.75
Net margin%
4.77
7.60
6.27
5.72
7.12
4.82
2.09
3.23
3.81
6.22
18.53
3.81
5.27
35
26.58
P/E ratio (avg)x
43.39
43.51
45.21
47.80
53.34
59.79
64.58
65.16
74.73
85.86
25.77
65.16
56.56
25
9.188
EV/EBITx
64.98
68.93
70.27
71.89
77.32
79.56
89.73
88.62
90.79
102.5
36.66
89.73
78.44
71
11.56
FCF yield (avg)%
14.27
13.20
13.37
12.33
15.10
17.63
20.21
22.32
23.30
26.02
25.62
22.32
16.37
66
19.08
FCF margin%
24.99
23.41
26.24
26.13
24.82
24.19
22.02
23.75
21.52
22.45
28.23
22.45
23.97
9
0.281
FCF / Net incomex
0.368
0.428
0.466
0.473
0.498
0.482
0.500
0.536
0.595
0.629
0.164
0.536
0.490
22
21.10
ROIC%
6.65
6.23
6.62
7.15
4.32
3.20
5.96
6.95
8.71
6.30
5.21
6.30
6.46
78
27.85
Return on equity%
15.56
15.12
16.46
15.69
17.41
18.98
16.34
17.05
14.25
12.51
27.67
16.34
16.02
10
19.51
Return on assets%
23.80
25.60
27.83
30.20
32.52
30.03
30.20
29.20
27.25
29.11
26.21
29.20
29.15
79
0.17
EPS£
0.15
0.15
0.16
0.17
0.17
0.16
0.17
0.18
0.20
0.20
0.18
3.91%
2.30%
—
19.88
EPS growth%
19.58
17.65
17.87
15.80
16.21
18.58
18.83
16.86
14.30
11.32
5.92
16.86
17.25
21
0.08
Bookvalue per sh£
0.11
0.12
0.12
0.11
0.12
0.13
0.14
0.15
0.16
0.17
0.13
7.50%
4.84%
—
0.04
FCF per share£
0.16
0.18
0.17
0.18
0.17
0.17
0.16
0.18
0.21
0.24
0.10
6.65%
4.90%
—
0.10
Dividend per sh£
0.05
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.03
4.38%
6.94%
—
2.33
Div yield (avg)%
24.52
25.91
28.13
25.31
24.88
23.45
21.15
23.32
25.85
24.20
3.45
23.45
24.70
89
7.31
Payout ratio%
9.35
12.32
11.24
10.51
11.76
9.09
9.25
9.36
8.06
6.65
16.14
9.09
9.36
28
296.2
Shares (diluted)M
381.6
423.2
473.7
444.7
416.4
465.3
449.8
456.7
522.0
558.5
281.3
6.05%
4.54%
87
7.26
Buyback yield%
8.96
9.34
8.69
10.61
8.67
6.68
5.88
5.92
6.60
6.16
2.24
6.16
7.67
14
0.585
D/E ratiox
0.153
0.178
0.189
0.183
0.190
0.183
0.189
0.213
0.205
0.200
1.479
0.200
0.189
52
200.9
Enterprise value£M
95.11
85.47
82.96
83.29
80.84
83.49
81.64
79.32
79.47
85.79
169.0
1.20%
(0.45%)
58
201.3
LT debt£M
69.42
68.62
63.04
60.52
55.19
54.18
48.84
53.94
57.28
56.55
48.25
0.49%
(1.33%)
15
Revenue
£184.9M
8.64%
1.00×
Cost of revenue
£129.4M
8.64%
1.00×
Operating expenses
£32.08M
8.44%
0.98×
Goodwill & intangibles
18.61%
Property and equipment
18.05%
Spread over hurdle
39.54%