11.94
Revenue£M
19.96
20.85
21.46
22.05
23.08
23.36
23.70
24.21
24.78
12.59
12.49
2.36%
2.86%
57
13.20
Revenue growth%
14.12
13.83
12.51
13.43
14.93
14.29
15.46
18.36
16.03
10.62
8.02
15.46
14.21
71
11.74
Gross margin%
0.40
0.40
1.40
1.90
0.87
0.40
2.86
4.61
4.55
3.98
9.21
2.86
1.13
92
19.73
Operating margin%
10.24
12.94
14.10
12.39
12.66
12.52
14.84
12.39
10.65
23.29
27.37
12.52
12.45
22
6.94
Net margin%
19.65
18.46
16.62
19.44
18.27
20.59
19.39
18.16
19.14
16.92
13.03
19.14
18.80
28
8.895
P/E ratio (avg)x
41.62
40.46
42.19
39.49
42.69
47.66
53.91
50.17
46.55
9.386
7.780
47.66
42.44
76
17.84
EV/EBITx
16.35
17.07
15.07
16.28
14.71
16.16
14.48
15.18
16.67
14.83
13.52
15.18
16.22
73
10.34
FCF yield (avg)%
13.50
10.64
9.75
7.39
8.13
5.13
3.63
5.00
3.60
25.88
17.57
5.00
7.76
53
27.09
FCF margin%
22.75
19.97
21.23
23.10
23.26
26.03
23.80
21.06
19.84
26.03
28.77
23.26
22.19
10
1.609
FCF / Net incomex
1.428
1.259
1.131
1.008
1.070
1.110
0.957
0.889
0.815
0.148
1.765
0.957
1.090
59
24.92
ROIC%
0.40
1.27
0.40
0.40
3.23
3.47
0.69
0.40
0.40
18.50
10.94
0.69
0.40
24
20.66
Return on equity%
27.24
26.20
28.86
26.60
24.18
25.18
22.25
23.27
24.99
8.01
7.32
24.18
25.69
14
28.72
Return on assets%
5.51
6.61
6.41
6.62
8.09
8.16
9.65
9.12
6.76
12.02
20.35
8.16
6.69
57
0.12
EPS£
0.11
0.13
0.14
0.14
0.14
0.14
0.13
0.15
0.15
0.12
0.13
0.85%
3.38%
—
17.63
EPS growth%
2.93
5.45
7.21
7.46
6.64
5.13
4.13
3.81
6.33
25.53
19.71
5.13
5.29
6
0.09
Bookvalue per sh£
0.10
0.12
0.12
0.12
0.13
0.12
0.11
0.10
0.11
0.06
0.09
(1.91%)
0.49%
—
0.08
FCF per share£
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.13
0.12
0.03
12.36%
9.89%
—
0.07
Dividend per sh£
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
(0.63%)
0.55%
—
19.49
Div yield (avg)%
33.03
32.82
35.29
37.22
34.36
34.53
32.69
35.60
35.76
28.85
16.73
34.53
34.44
39
3.06
Payout ratio%
11.02
8.21
9.61
9.74
11.73
11.77
13.82
15.10
17.08
23.33
13.43
13.82
11.37
80
77.39
Shares (diluted)M
84.97
81.98
79.30
84.54
91.96
88.87
90.66
89.70
98.30
80.13
80.91
3.06%
0.60%
14
9.22
Buyback yield%
13.59
13.22
14.41
17.29
14.84
13.42
12.37
11.37
8.81
5.23
5.20
12.37
13.32
68
0.395
D/E ratiox
1.329
1.460
1.486
1.637
1.624
1.454
1.527
1.662
1.812
1.064
0.476
1.624
1.507
56
19.72
Enterprise value£M
29.58
34.29
37.23
37.22
39.74
40.78
45.04
47.61
48.71
14.06
0.861
5.53%
6.43%
88
9.394
LT debt£M
13.85
14.67
13.02
14.01
15.27
15.14
16.58
17.48
18.89
6.607
4.663
6.15%
3.48%
12
Revenue
£24.78M
2.86%
1.00×
Cost of revenue
£14.97M
2.92%
1.01×
Operating expenses
£5.111M
2.56%
0.97×
Property and equipment
16.83%