83.43
Revenue£M
81.68
84.40
83.94
84.09
83.03
82.85
84.31
86.65
87.38
88.09
92.91
1.19%
0.84%
52
28.39
Revenue growth%
8.03
8.49
6.18
8.46
11.01
13.11
11.82
12.84
13.72
14.74
18.05
13.11
11.42
53
26.87
Gross margin%
16.59
17.53
20.49
17.89
15.75
15.44
18.26
18.34
21.15
22.94
18.29
18.34
18.07
34
24.58
Operating margin%
0.40
1.02
1.22
1.01
3.58
2.76
0.59
0.69
1.14
0.40
4.64
0.69
1.02
74
25.21
Net margin%
10.17
8.84
10.33
10.95
10.39
7.80
6.34
5.19
7.41
7.47
12.36
7.41
8.32
77
9.761
P/E ratio (avg)x
23.56
24.09
23.15
22.02
21.00
23.69
22.16
24.04
23.76
22.91
10.40
23.69
23.36
63
37.56
EV/EBITx
27.85
27.54
25.50
28.91
28.16
26.47
28.09
31.39
30.83
29.45
29.88
29.45
28.13
74
26.67
FCF yield (avg)%
4.80
4.88
6.17
3.32
2.83
4.51
6.68
7.11
9.74
10.58
29.20
7.11
5.53
25
25.98
FCF margin%
19.61
20.82
18.85
18.38
16.53
18.53
16.32
13.72
10.99
10.08
10.71
13.72
17.46
24
0.377
FCF / Net incomex
0.201
0.188
0.183
0.165
0.183
0.188
0.170
0.165
0.177
0.180
0.820
0.177
0.181
74
5.49
ROIC%
9.36
8.58
7.82
5.91
4.16
6.91
5.75
4.43
2.90
4.43
22.86
4.43
5.83
90
21.84
Return on equity%
10.31
8.50
10.24
10.03
8.44
10.09
10.15
9.33
10.55
13.12
15.85
10.15
10.12
77
5.59
Return on assets%
12.15
10.23
10.66
12.93
10.40
12.06
11.92
11.38
13.20
13.75
22.78
12.06
11.99
27
0.05
EPS£
0.29
0.27
0.29
0.30
0.30
0.30
0.29
0.31
0.35
0.37
0.06
4.20%
2.20%
—
25.26
EPS growth%
24.06
23.26
25.27
27.62
25.98
25.03
26.70
27.40
27.36
24.69
7.24
26.70
25.62
70
0.25
Bookvalue per sh£
0.11
0.12
0.13
0.12
0.13
0.13
0.13
0.12
0.11
0.10
0.23
(5.02%)
(2.29%)
—
0.11
FCF per share£
0.08
0.08
0.07
0.08
0.09
0.08
0.08
0.08
0.07
0.07
0.23
(5.51%)
(1.60%)
—
0.15
Dividend per sh£
0.11
0.10
0.10
0.10
0.10
0.10
0.09
0.08
0.09
0.10
0.19
0.18%
(0.55%)
—
23.40
Div yield (avg)%
29.09
28.27
28.76
28.68
29.27
30.87
28.47
30.81
29.33
32.09
23.07
30.81
29.18
77
23.35
Payout ratio%
20.96
21.61
22.58
22.92
23.21
20.25
22.62
21.72
22.38
20.11
3.51
21.72
22.05
92
175.9
Shares (diluted)M
191.5
209.1
201.6
197.4
197.0
197.2
210.2
210.6
211.8
215.3
173.1
1.79%
0.27%
48
7.60
Buyback yield%
8.87
10.20
7.50
4.86
7.01
7.78
7.04
9.84
10.70
10.73
8.88
9.84
8.32
65
1.472
D/E ratiox
1.070
1.069
0.967
1.072
1.124
1.152
1.074
1.066
1.088
0.962
1.793
1.074
1.071
42
21.79
Enterprise value£M
91.67
93.24
97.37
108.5
105.5
101.8
100.6
109.6
113.9
122.7
29.77
3.06%
3.34%
64
42.32
LT debt£M
23.28
24.35
26.68
25.19
22.79
21.62
23.77
26.26
28.79
28.06
84.48
4.24%
0.71%
22
Revenue
£88.09M
0.84%
1.00×
Cost of revenue
£57.34M
0.83%
1.00×
Operating expenses
£14.03M
1.32%
1.05×
Property and equipment
16.14%