132.4
Revenue£M
58.98
63.31
67.78
74.74
82.31
91.33
97.41
103.8
110.3
119.0
139.8
7.65%
7.99%
47
8.35
Revenue growth%
28.99
30.82
28.37
30.43
27.49
25.34
26.17
26.24
23.27
23.49
8.88
25.34
26.86
15
20.03
Gross margin%
25.26
27.46
26.48
24.02
25.00
26.58
28.36
30.39
30.29
32.75
6.42
30.29
27.02
37
9.56
Operating margin%
6.24
4.51
2.75
0.40
3.13
5.20
4.92
2.16
0.40
0.40
29.37
2.16
2.94
23
3.76
Net margin%
3.97
6.21
5.64
5.45
6.93
5.11
6.74
8.45
8.20
11.05
17.50
8.20
6.47
56
17.46
P/E ratio (avg)x
13.89
14.20
13.99
13.98
15.23
15.20
18.12
20.88
24.39
26.68
17.95
20.88
15.21
48
22.80
EV/EBITx
18.07
19.80
21.67
23.09
24.35
24.06
26.99
25.63
24.56
26.11
31.24
25.63
24.21
77
22.36
FCF yield (avg)%
11.38
14.14
16.54
14.35
14.56
11.64
14.04
12.24
13.72
10.84
6.54
12.24
13.88
31
15.69
FCF margin%
7.36
9.59
7.90
8.21
11.20
12.64
11.56
11.27
9.72
7.44
29.03
11.27
9.66
95
0.903
FCF / Net incomex
0.304
0.324
0.311
0.294
0.301
0.307
0.296
0.292
0.267
0.277
1.428
0.292
0.299
72
29.78
ROIC%
26.69
26.11
23.74
24.28
26.00
28.14
29.00
27.91
25.92
24.88
16.40
27.91
26.06
9
24.99
Return on equity%
1.98
0.59
0.40
0.40
0.40
1.90
2.30
4.10
2.51
1.83
19.59
2.30
1.86
33
7.26
Return on assets%
20.26
18.30
20.92
19.69
18.25
17.26
17.89
16.46
15.49
16.99
8.37
16.99
18.07
42
0.03
EPS£
0.04
0.05
0.05
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.03
6.60%
4.97%
—
18.19
EPS growth%
3.49
1.32
3.84
4.79
2.71
2.52
0.71
2.61
0.40
0.40
6.81
0.71
2.57
51
0.01
Bookvalue per sh£
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(2.69%)
(1.40%)
—
0.01
FCF per share£
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.02
9.15%
8.65%
—
0.03
Dividend per sh£
0.02
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.03
(3.47%)
(1.95%)
—
26.05
Div yield (avg)%
21.45
24.23
23.23
24.24
22.81
21.00
20.64
19.06
16.69
17.81
7.94
19.06
21.23
82
18.48
Payout ratio%
13.03
12.19
14.40
16.69
15.31
17.06
14.84
12.60
9.97
12.87
6.37
12.87
13.72
14
1.295
Shares (diluted)B
1.460
1.548
1.597
1.584
1.776
2.045
2.009
2.240
2.489
2.568
1.315
7.66%
6.94%
36
23.32
Buyback yield%
38.10
40.82
42.56
40.26
40.82
42.32
42.28
39.64
41.19
40.73
23.60
41.19
40.82
48
1.245
D/E ratiox
1.348
1.303
1.500
1.510
1.685
1.829
1.903
2.093
2.226
2.449
1.444
2.093
1.757
13
134.2
Enterprise value£M
106.4
93.38
81.91
77.52
82.82
77.50
77.85
78.84
79.85
80.70
82.09
(0.52%)
(4.27%)
75
99.02
LT debt£M
199.4
232.3
265.0
281.8
312.4
327.1
344.1
348.8
369.4
413.7
7.471
5.78%
8.88%
8
Revenue
£119.0M
7.99%
1.00×
Cost of revenue
£83.31M
7.99%
1.00×
Operating expenses
£26.78M
8.70%
1.07×
Spread over hurdle
(9.93%)