47.14
Revenue£M
41.66
42.59
44.66
45.66
45.95
47.45
48.85
50.92
53.20
53.47
50.32
3.08%
2.56%
25
6.06
Revenue growth%
14.73
14.57
15.45
15.35
16.15
13.35
13.74
15.36
12.97
13.90
21.80
13.74
14.65
88
28.22
Gross margin%
13.39
11.34
14.20
14.05
11.18
10.04
11.43
9.53
10.33
10.05
24.15
10.05
11.26
24
3.21
Operating margin%
14.35
15.27
16.19
18.44
16.34
15.72
17.07
15.27
14.95
13.46
26.92
15.27
15.49
65
5.12
Net margin%
13.87
14.23
14.92
16.16
17.74
19.41
18.88
19.85
18.35
18.85
11.54
18.88
18.05
52
23.21
P/E ratio (avg)x
32.43
32.75
38.58
39.70
40.24
46.40
52.74
57.85
59.93
63.67
16.63
57.85
43.32
61
32.65
EV/EBITx
47.76
47.29
44.61
42.95
45.79
49.85
58.54
58.01
64.40
62.92
13.45
58.54
48.81
90
6.21
FCF yield (avg)%
17.61
19.27
19.86
17.84
17.23
15.30
14.45
14.48
16.75
14.62
25.67
14.62
16.99
17
14.46
FCF margin%
17.12
16.00
15.52
17.64
19.15
17.71
19.74
16.80
15.70
15.16
2.23
16.80
16.96
30
1.186
FCF / Net incomex
0.671
0.711
0.710
0.745
0.849
0.919
0.861
0.893
0.867
0.879
0.290
0.879
0.855
23
22.12
ROIC%
9.14
10.30
13.13
13.83
16.07
14.18
11.52
12.98
15.68
12.76
24.69
12.98
13.05
45
3.46
Return on equity%
25.70
25.35
26.20
24.04
23.64
25.22
23.25
20.84
19.77
16.77
14.80
20.84
23.84
72
3.59
Return on assets%
18.15
16.98
19.29
20.87
18.16
16.08
18.16
15.61
15.16
15.09
4.31
15.61
17.57
77
0.28
EPS£
0.38
0.41
0.45
0.51
0.52
0.62
0.72
0.70
0.78
0.87
0.29
10.75%
9.18%
—
9.65
EPS growth%
18.09
17.80
16.25
17.81
18.44
20.82
22.60
24.31
21.60
19.87
28.21
21.60
19.15
80
0.12
Bookvalue per sh£
0.27
0.29
0.31
0.34
0.35
0.39
0.44
0.45
0.42
0.42
0.11
3.86%
5.70%
—
0.24
FCF per share£
0.32
0.34
0.38
0.41
0.46
0.51
0.51
0.50
0.54
0.58
0.19
4.80%
7.01%
—
0.26
Dividend per sh£
0.18
0.19
0.18
0.19
0.18
0.19
0.19
0.18
0.17
0.17
0.19
(1.24%)
(1.04%)
—
15.30
Div yield (avg)%
21.86
21.09
21.42
20.10
17.63
19.67
17.15
16.61
16.77
14.70
29.70
16.77
18.65
49
23.18
Payout ratio%
4.43
6.01
4.84
7.33
6.60
9.49
12.32
13.32
11.17
8.60
16.37
11.17
7.97
25
117.2
Shares (diluted)M
158.5
147.4
139.3
153.1
156.7
165.6
167.6
169.7
190.7
184.2
114.1
3.28%
1.95%
63
18.58
Buyback yield%
20.78
17.84
16.78
13.90
13.62
10.74
10.90
13.76
12.34
14.84
27.46
12.34
13.83
81
1.168
D/E ratiox
1.365
1.433
1.665
1.818
2.065
2.079
2.387
2.620
3.056
3.345
1.344
2.620
2.072
38
51.92
Enterprise value£M
10.54
11.43
11.71
11.98
13.10
15.24
14.93
17.12
19.80
22.34
43.67
11.25%
7.25%
42
10.56
LT debt£M
70.30
76.63
77.79
72.18
66.63
62.34
58.58
58.83
67.72
67.50
49.77
0.26%
0.70%
38
Revenue
£53.47M
2.56%
1.00×
Cost of revenue
£37.43M
2.56%
1.00×
Operating expenses
£10.70M
2.19%
0.96×
Property and equipment
18.67%
Spread over hurdle
21.87%