31.80
Revenue£M
31.57
32.41
33.30
33.05
33.63
33.26
33.81
33.62
34.17
32.84
33.34
0.67%
0.84%
94
18.54
Revenue growth%
2.96
4.90
6.88
8.44
9.49
6.58
6.49
9.47
9.23
7.86
22.21
9.23
6.73
67
7.71
Gross margin%
25.98
28.37
26.58
25.69
25.87
26.99
26.56
26.69
25.37
19.62
10.74
26.56
26.27
38
4.02
Operating margin%
17.60
18.45
18.74
16.90
16.97
15.00
14.65
15.81
17.21
8.51
16.15
15.81
17.09
45
19.26
Net margin%
13.87
16.22
17.16
14.50
16.59
14.87
14.15
15.06
12.32
20.26
6.34
14.87
14.69
92
22.79
P/E ratio (avg)x
17.23
14.71
14.82
14.22
14.28
15.23
14.74
15.99
15.97
32.57
13.94
15.23
15.03
49
8.436
EV/EBITx
9.917
9.556
10.93
11.35
12.75
14.58
14.17
15.75
15.10
18.02
17.84
14.58
12.05
17
27.77
FCF yield (avg)%
17.43
15.88
17.52
19.22
17.64
16.20
13.55
11.80
13.77
20.93
3.73
13.77
16.04
92
23.16
FCF margin%
15.22
15.77
18.08
20.03
21.51
22.89
25.68
25.14
23.15
19.87
4.21
23.15
20.77
49
1.142
FCF / Net incomex
1.150
1.218
1.278
1.191
1.272
1.352
1.192
1.073
1.154
1.539
0.666
1.192
1.191
18
14.94
ROIC%
22.29
20.13
20.18
17.54
17.31
16.47
17.65
18.76
16.81
8.74
27.51
17.31
18.20
83
17.74
Return on equity%
5.11
7.85
10.66
8.12
8.15
8.14
6.93
8.05
9.90
7.09
18.17
8.14
8.08
78
6.82
Return on assets%
17.56
19.53
17.00
16.06
18.39
19.70
17.02
15.51
17.56
11.74
7.70
17.56
17.38
30
0.42
EPS£
0.47
0.53
0.60
0.62
0.70
0.81
0.94
0.93
0.89
0.45
0.50
7.63%
8.17%
—
20.78
EPS growth%
10.02
10.10
7.22
8.22
6.55
4.58
7.10
9.83
12.30
15.22
24.72
7.10
9.03
22
0.23
Bookvalue per sh£
0.43
0.51
0.49
0.57
0.65
0.65
0.66
0.73
0.83
0.44
0.35
7.72%
8.21%
—
0.40
FCF per share£
0.37
0.33
0.35
0.32
0.28
0.26
0.29
0.26
0.28
0.28
0.16
(3.02%)
(3.03%)
—
0.23
Dividend per sh£
0.34
0.31
0.27
0.27
0.26
0.24
0.23
0.22
0.24
0.12
0.38
(2.22%)
(2.76%)
—
6.16
Div yield (avg)%
14.91
14.90
16.11
14.31
15.89
17.28
16.03
17.34
15.42
16.66
14.59
16.03
15.96
22
10.35
Payout ratio%
0.70
0.40
3.39
0.50
0.61
0.40
2.21
4.63
6.19
19.68
13.88
2.21
1.32
57
31.14
Shares (diluted)M
42.52
42.70
45.34
47.69
48.14
53.23
53.35
58.91
64.07
30.15
31.11
6.08%
5.04%
33
29.00
Buyback yield%
29.94
30.62
32.40
29.65
27.56
29.95
30.54
33.12
33.59
23.95
9.53
30.54
30.58
13
1.760
D/E ratiox
1.134
1.090
1.061
1.153
1.287
1.480
1.690
1.840
1.854
0.420
1.198
1.690
1.220
80
19.37
Enterprise value£M
17.78
19.37
16.77
14.98
15.82
14.75
14.35
14.94
14.59
9.400
32.90
(0.53%)
(3.21%)
42
21.26
LT debt£M
16.26
16.79
15.35
15.61
15.67
14.39
12.71
13.46
14.38
11.16
17.31
(1.62%)
0.38%
46
Revenue
£34.17M
0.84%
1.00×
Cost of revenue
£21.53M
0.95%
1.01×
Operating expenses
£7.883M
0.41%
0.96×
Property and equipment
14.54%
Spread over hurdle
(3.17%)