2.398
Revenue£M
24.85
25.81
26.15
27.47
28.89
29.41
31.15
31.59
33.07
33.66
2.586
3.11%
3.56%
75
4.54
Revenue growth%
6.28
6.07
6.79
8.57
11.41
9.89
12.14
11.07
13.10
10.63
17.63
11.07
10.26
61
4.47
Gross margin%
35.20
33.15
34.56
35.12
34.14
35.50
32.62
30.10
27.46
26.53
18.33
30.10
33.65
74
15.52
Operating margin%
28.61
30.07
29.55
31.95
33.28
31.22
32.01
30.62
29.19
30.63
7.94
30.63
30.62
27
21.29
Net margin%
7.83
8.02
11.00
10.94
13.13
12.85
13.88
13.88
12.26
12.36
24.86
12.85
12.31
40
32.72
P/E ratio (avg)x
12.94
12.68
11.50
10.14
10.40
10.08
9.639
9.274
9.003
9.534
32.34
9.534
10.11
76
33.53
EV/EBITx
48.35
48.71
58.60
64.76
78.06
85.25
87.13
86.94
96.98
107.1
36.43
87.13
81.66
82
26.01
FCF yield (avg)%
5.36
3.38
5.32
5.44
6.64
8.70
6.05
6.74
4.62
5.99
13.11
6.05
5.71
9
5.84
FCF margin%
31.00
28.44
27.02
28.24
25.61
26.12
27.61
30.22
28.05
30.64
21.83
28.05
28.14
35
1.614
FCF / Net incomex
1.795
2.035
2.265
2.254
2.289
2.203
2.365
2.350
2.338
2.230
0.212
2.338
2.260
65
15.13
ROIC%
32.77
32.29
34.57
36.30
37.00
39.52
38.25
38.31
40.04
39.39
24.61
39.39
37.63
88
28.74
Return on equity%
17.92
16.60
18.33
19.44
20.82
22.23
23.42
25.95
28.08
29.73
8.35
25.95
21.52
79
3.78
Return on assets%
16.07
18.52
16.80
16.24
18.54
16.16
15.00
14.93
13.18
13.91
10.87
14.93
16.11
67
0.09
EPS£
0.14
0.14
0.15
0.16
0.15
0.18
0.18
0.19
0.18
0.18
0.09
3.45%
2.29%
—
24.86
EPS growth%
24.25
22.01
24.70
25.60
25.72
22.89
20.27
19.67
17.72
17.73
22.25
19.67
22.45
50
0.31
Bookvalue per sh£
0.10
0.09
0.08
0.09
0.08
0.08
0.07
0.07
0.08
0.08
0.33
(0.64%)
(3.19%)
—
0.20
FCF per share£
0.47
0.45
0.49
0.49
0.50
0.52
0.53
0.59
0.67
0.74
0.24
8.43%
6.14%
—
0.18
Dividend per sh£
0.38
0.43
0.42
0.44
0.46
0.45
0.44
0.45
0.52
0.59
0.34
4.88%
4.39%
—
14.16
Div yield (avg)%
14.96
12.98
13.88
14.91
16.59
16.49
19.30
19.87
17.43
17.97
3.78
17.97
16.54
56
29.99
Payout ratio%
33.19
32.78
30.86
28.70
26.34
24.37
25.56
26.16
27.14
26.08
7.53
26.08
26.74
69
57.27
Shares (diluted)M
50.62
52.26
53.93
48.03
41.87
36.68
34.89
31.60
32.19
30.10
58.38
(6.38%)
(5.86%)
34
4.66
Buyback yield%
22.42
20.39
19.42
16.91
19.61
16.86
16.98
19.37
21.19
23.07
5.44
19.37
19.52
81
1.060
D/E ratiox
1.021
1.102
1.260
1.338
1.494
1.680
1.953
1.942
2.037
2.088
1.191
1.953
1.587
84
12.29
Enterprise value£M
27.94
33.57
36.76
36.96
39.86
45.91
55.06
64.97
68.72
74.97
5.521
13.46%
12.44%
58
14.90
LT debt£M
9.731
9.379
8.659
8.056
7.919
6.899
7.385
7.395
6.439
5.598
12.81
(6.70%)
(4.95%)
46
Revenue
£33.66M
3.56%
1.00×
Cost of revenue
£21.81M
3.57%
1.00×
Operating expenses
£4.965M
2.92%
0.94×
Property and equipment
17.05%
Spread over hurdle
36.41%