51.16
Revenue£M
34.97
38.37
42.22
46.79
51.33
54.57
60.56
64.64
71.42
75.78
54.81
8.10%
8.73%
27
11.12
Revenue growth%
27.59
25.46
25.05
26.69
28.67
31.09
33.54
33.63
36.56
33.96
25.36
33.63
29.88
49
27.91
Gross margin%
7.42
10.02
11.30
13.89
11.00
8.33
8.33
6.27
3.41
3.86
22.92
6.27
8.33
35
13.39
Operating margin%
26.84
28.60
29.64
30.23
30.74
30.33
30.43
30.51
30.16
29.91
8.87
30.33
30.20
64
5.65
Net margin%
13.99
16.37
15.91
16.71
17.44
17.16
15.17
14.53
14.46
14.18
22.12
14.53
15.54
17
22.84
P/E ratio (avg)x
48.57
55.64
62.23
71.36
66.65
67.55
77.29
77.80
86.04
90.07
20.56
77.80
69.46
51
31.26
EV/EBITx
28.68
27.33
28.20
31.42
35.78
41.77
48.45
48.44
47.81
55.18
37.69
48.44
38.77
53
17.27
FCF yield (avg)%
10.48
8.70
11.03
12.38
13.27
10.30
12.65
10.52
10.33
9.86
26.03
10.33
10.50
90
2.89
FCF margin%
32.98
32.41
29.58
30.62
33.61
35.77
34.11
33.24
30.80
31.29
4.39
33.24
32.70
39
0.213
FCF / Net incomex
1.161
1.105
1.046
0.991
0.875
0.919
0.929
0.887
0.881
0.869
0.187
0.887
0.924
36
27.25
ROIC%
8.15
5.20
4.08
4.11
3.92
1.50
3.39
5.50
7.84
6.91
27.25
5.50
4.65
61
2.95
Return on equity%
24.98
25.13
24.62
22.88
21.18
23.00
22.58
22.63
23.23
25.53
15.22
23.00
23.11
14
14.12
Return on assets%
6.97
9.08
11.49
11.89
12.88
11.21
9.93
9.51
11.67
13.43
29.67
11.21
11.35
18
0.34
EPS£
0.49
0.48
0.54
0.62
0.64
0.74
0.81
0.77
0.79
0.87
0.35
6.36%
7.48%
—
18.23
EPS growth%
27.77
30.21
32.15
29.39
31.10
32.10
29.56
29.79
27.07
28.77
20.10
29.56
29.67
82
0.46
Bookvalue per sh£
0.58
0.54
0.58
0.51
0.48
0.44
0.45
0.47
0.52
0.49
0.50
0.43%
(1.08%)
—
0.52
FCF per share£
0.21
0.22
0.22
0.20
0.22
0.24
0.21
0.23
0.21
0.21
0.54
(0.58%)
(0.25%)
—
0.35
Dividend per sh£
0.62
0.60
0.52
0.49
0.50
0.49
0.50
0.48
0.45
0.47
0.17
(1.02%)
(2.51%)
—
16.71
Div yield (avg)%
15.13
16.83
16.88
18.83
21.62
18.73
16.07
17.60
15.49
16.80
13.12
16.80
16.86
32
21.25
Payout ratio%
11.07
9.69
9.52
12.50
12.16
14.19
11.70
9.67
7.48
10.04
9.17
10.04
10.55
70
51.81
Shares (diluted)M
54.08
55.33
57.82
63.01
64.17
73.99
76.19
76.95
80.29
86.86
50.07
6.24%
4.50%
25
10.00
Buyback yield%
23.79
25.90
26.75
29.15
30.83
30.46
28.36
30.63
27.72
29.12
5.09
29.12
28.74
57
1.086
D/E ratiox
0.238
0.220
0.207
0.199
0.183
0.188
0.175
0.189
0.163
0.173
1.260
0.175
0.188
36
37.06
Enterprise value£M
68.79
72.71
82.18
76.83
74.27
76.26
71.01
66.65
68.42
63.35
64.70
(3.13%)
(0.66%)
70
33.72
LT debt£M
94.00
92.25
105.0
108.3
116.3
117.7
118.7
134.8
137.9
152.5
60.05
5.56%
6.38%
43
Revenue
£75.78M
8.73%
1.00×
Cost of revenue
£39.87M
8.98%
1.02×
Operating expenses
£10.85M
8.31%
0.96×
Property and equipment
17.04%
Spread over hurdle
46.12%