75.35
Revenue£M
54.07
59.99
64.71
70.18
75.18
81.59
87.40
95.22
102.1
111.6
77.36
8.22%
8.24%
49
10.46
Revenue growth%
4.57
3.14
3.61
4.25
3.01
0.40
0.52
0.40
0.40
0.40
28.49
0.40
1.77
39
17.38
Gross margin%
24.30
26.67
26.39
28.74
29.37
26.59
25.25
25.01
27.67
27.91
11.32
26.59
26.63
86
5.65
Operating margin%
18.75
19.81
18.23
20.22
18.69
21.04
23.15
20.74
20.83
21.56
10.51
21.04
20.48
24
26.84
Net margin%
29.69
27.75
25.07
28.01
30.86
31.27
28.29
30.92
33.27
34.13
4.85
31.27
30.27
52
34.49
P/E ratio (avg)x
18.25
19.63
22.99
23.26
24.75
25.59
28.77
31.19
35.19
39.03
10.39
31.19
25.17
28
8.651
EV/EBITx
45.45
45.79
51.23
62.01
64.76
65.56
67.01
76.08
83.77
95.26
10.26
76.08
65.16
25
20.86
FCF yield (avg)%
15.21
17.88
16.23
17.89
16.63
14.92
14.85
13.25
14.03
12.71
29.60
14.03
15.06
85
13.24
FCF margin%
26.42
28.72
27.00
28.97
30.01
28.99
27.08
25.07
24.68
25.75
21.06
25.75
27.04
30
1.165
FCF / Net incomex
1.810
2.030
1.983
2.276
2.610
2.567
2.863
2.833
3.262
3.282
0.812
2.863
2.588
50
26.31
ROIC%
9.55
7.85
9.41
11.48
14.12
11.22
12.19
10.28
11.37
13.16
15.10
11.37
11.29
5
25.44
Return on equity%
3.94
6.26
8.07
10.17
9.16
10.69
10.72
10.08
8.80
8.77
6.94
10.08
8.98
37
5.44
Return on assets%
4.37
1.71
1.46
2.64
4.35
4.42
6.34
5.61
4.02
6.47
17.08
5.61
4.36
43
0.07
EPS£
0.13
0.13
0.15
0.15
0.17
0.20
0.22
0.25
0.25
0.25
0.08
7.92%
8.58%
—
3.29
EPS growth%
12.12
11.30
8.86
11.44
12.01
14.01
16.00
14.33
14.42
15.36
15.47
14.42
13.07
76
0.15
Bookvalue per sh£
0.21
0.25
0.29
0.35
0.36
0.35
0.40
0.47
0.49
0.48
0.17
6.23%
9.13%
—
0.19
FCF per share£
0.24
0.25
0.26
0.28
0.30
0.29
0.33
0.33
0.32
0.36
0.14
4.02%
5.32%
—
0.13
Dividend per sh£
0.13
0.13
0.13
0.12
0.12
0.12
0.11
0.11
0.10
0.10
0.11
(3.45%)
(2.52%)
—
27.31
Div yield (avg)%
12.56
14.24
17.19
17.30
19.13
16.22
14.92
16.99
16.17
18.00
12.80
16.22
16.60
36
18.89
Payout ratio%
11.88
11.87
12.75
12.44
14.19
14.18
15.36
16.19
15.85
17.23
17.48
15.85
14.19
22
0.362
Shares (diluted)B
0.456
0.529
0.553
0.581
0.609
0.721
0.785
0.917
0.979
1.073
0.360
12.01%
9.69%
93
19.59
Buyback yield%
15.30
15.40
15.13
15.09
15.58
18.20
19.00
18.16
17.36
20.30
15.67
18.20
16.47
42
1.603
D/E ratiox
1.170
1.176
1.281
1.422
1.621
1.677
1.883
2.185
2.535
2.569
0.375
2.185
1.649
57
13.71
Enterprise value£M
92.68
99.31
97.26
113.1
127.1
122.2
135.4
141.3
158.3
182.0
43.30
7.45%
7.43%
87
94.54
LT debt£M
14.04
14.73
14.84
15.19
16.32
17.88
17.53
19.79
18.76
20.51
6.483
4.68%
4.20%
76
Revenue
£111.6M
8.24%
1.00×
Cost of revenue
£65.47M
8.05%
0.98×
Operating expenses
£22.20M
8.06%
0.98×
Property and equipment
19.18%