15.60
Revenue£M
33.83
34.66
35.79
38.16
39.71
41.58
44.31
46.36
47.53
49.72
16.74
4.60%
4.60%
62
6.52
Revenue growth%
11.83
13.95
11.73
13.97
15.61
17.31
18.24
15.56
17.42
17.25
20.88
17.31
15.58
30
13.44
Gross margin%
27.04
29.82
28.69
27.46
25.76
25.17
27.67
29.21
29.23
30.06
5.93
29.21
28.18
61
3.59
Operating margin%
16.03
17.24
15.98
15.85
17.28
16.77
16.62
16.32
17.31
15.50
23.10
16.62
16.47
57
2.49
Net margin%
13.23
13.70
13.73
16.34
16.11
15.00
17.29
17.41
19.35
18.18
20.44
17.41
16.22
51
19.45
P/E ratio (avg)x
9.471
9.859
11.63
12.52
12.55
13.15
14.72
14.89
14.99
14.75
19.71
14.75
12.85
55
35.16
EV/EBITx
20.30
18.92
17.89
16.72
17.11
18.05
20.81
21.10
21.12
22.67
14.93
21.10
19.61
83
26.10
FCF yield (avg)%
11.28
12.88
15.51
15.58
15.27
14.93
16.30
15.66
18.25
16.94
12.55
16.30
15.55
92
3.77
FCF margin%
0.91
0.40
0.40
1.86
0.40
0.40
3.26
5.72
6.31
3.62
16.29
3.62
1.38
12
1.474
FCF / Net incomex
0.337
0.312
0.315
0.308
0.305
0.313
0.314
0.282
0.248
0.218
0.957
0.282
0.310
16
12.97
ROIC%
26.79
29.21
32.14
33.55
32.45
30.44
29.64
32.52
30.32
30.38
28.75
30.38
30.41
36
22.17
Return on equity%
1.95
3.26
0.61
0.53
0.96
0.40
0.40
2.71
3.57
6.22
29.43
2.71
1.46
93
10.32
Return on assets%
7.17
5.48
3.07
1.23
2.66
0.49
0.40
3.05
1.01
0.40
3.71
0.49
1.95
72
0.12
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.13
(1.72%)
(1.71%)
—
8.63
EPS growth%
7.56
8.10
5.62
2.64
5.41
5.08
4.63
3.89
6.53
4.40
19.43
4.63
5.25
80
0.05
Bookvalue per sh£
0.13
0.15
0.15
0.16
0.18
0.21
0.23
0.27
0.29
0.32
0.04
11.63%
10.41%
—
0.18
FCF per share£
0.14
0.14
0.14
0.14
0.16
0.19
0.23
0.25
0.28
0.28
0.15
11.37%
8.57%
—
0.14
Dividend per sh£
0.05
0.04
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.14
3.45%
4.24%
—
22.35
Div yield (avg)%
34.04
32.86
31.58
29.09
29.29
26.86
26.46
27.28
26.94
25.95
23.86
26.86
28.18
9
9.66
Payout ratio%
11.87
9.96
9.14
9.20
6.44
9.01
10.07
8.81
11.07
13.51
25.16
10.07
9.58
59
101.6
Shares (diluted)M
117.7
117.8
121.0
124.4
114.5
105.7
107.7
122.5
119.1
116.4
101.4
0.32%
(0.23%)
35
27.96
Buyback yield%
9.94
7.78
6.15
8.47
8.77
10.80
11.57
12.69
9.83
11.72
12.22
11.57
9.88
61
1.193
D/E ratiox
1.294
1.485
1.658
1.919
2.116
2.431
2.441
2.710
3.138
3.761
0.659
2.710
2.273
14
51.91
Enterprise value£M
60.01
58.66
55.53
59.63
66.30
74.10
82.06
89.95
88.10
85.32
24.27
5.17%
4.51%
30
6.872
LT debt£M
64.62
68.06
68.34
77.73
84.59
96.43
101.8
104.2
102.4
114.4
21.29
6.22%
7.71%
22
Revenue
£49.72M
4.60%
1.00×
Cost of revenue
£27.94M
4.73%
1.01×
Operating expenses
£9.713M
4.46%
0.99×
Property and equipment
17.81%
Goodwill & intangibles
16.41%
Spread over hurdle
(4.27%)