11.75
Revenue£M
5.658
6.246
6.614
7.039
7.590
8.347
8.843
9.470
10.09
10.77
12.55
7.24%
7.47%
89
24.38
Revenue growth%
29.59
31.47
32.05
34.01
31.09
28.91
29.13
30.76
31.03
33.73
27.00
30.76
31.06
62
14.06
Gross margin%
20.26
22.17
23.68
25.47
28.45
30.48
33.29
30.45
32.65
32.44
7.54
32.44
29.45
36
14.36
Operating margin%
0.40
0.40
2.68
3.89
1.13
4.11
2.85
2.64
2.69
4.04
22.97
2.85
2.68
49
20.86
Net margin%
10.30
7.89
10.62
13.41
15.66
14.19
12.27
11.52
13.20
10.63
26.31
12.27
11.89
33
27.12
P/E ratio (avg)x
49.41
49.64
57.54
66.89
67.83
71.92
84.44
84.85
100.1
98.63
30.73
84.85
69.88
53
15.63
EV/EBITx
19.50
18.93
21.21
22.62
25.65
28.50
28.43
30.74
33.80
37.35
6.208
30.74
27.04
25
18.61
FCF yield (avg)%
18.61
20.84
20.68
21.66
20.26
18.72
20.03
20.23
17.79
19.94
28.15
19.94
20.13
57
25.33
FCF margin%
3.79
6.55
7.04
7.60
8.38
11.37
10.58
10.57
8.43
10.25
20.90
10.57
8.41
79
0.269
FCF / Net incomex
1.086
1.091
0.971
1.048
0.944
1.044
1.141
1.176
1.277
1.310
0.854
1.176
1.089
52
3.07
ROIC%
23.68
23.70
24.70
25.07
28.01
26.90
29.11
31.86
34.83
37.57
3.17
31.86
27.45
94
6.46
Return on equity%
19.38
18.54
18.04
20.56
21.20
23.23
23.05
22.74
22.26
20.34
15.77
22.74
20.88
53
5.37
Return on assets%
21.57
19.89
21.43
23.07
24.01
22.13
23.49
26.12
23.22
22.74
25.83
23.22
22.90
74
0.26
EPS£
0.13
0.14
0.15
0.14
0.13
0.13
0.14
0.14
0.12
0.11
0.29
(2.60%)
(0.08%)
—
17.40
EPS growth%
13.33
16.23
16.67
16.42
18.45
19.37
17.45
16.53
17.00
16.12
13.42
17.00
16.60
36
0.08
Bookvalue per sh£
0.07
0.07
0.07
0.08
0.07
0.08
0.09
0.09
0.08
0.09
0.25
4.66%
2.96%
—
0.17
FCF per share£
0.31
0.34
0.39
0.46
0.50
0.56
0.56
0.65
0.68
0.72
0.10
7.72%
9.01%
—
0.25
Dividend per sh£
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.11
0.13
0.08
9.59%
9.87%
—
5.97
Div yield (avg)%
6.88
6.18
5.58
7.03
7.92
8.56
8.70
10.38
9.75
10.98
24.16
9.75
8.24
29
21.70
Payout ratio%
3.05
5.72
3.41
2.69
2.27
0.40
0.40
0.40
2.61
2.18
20.99
0.40
2.44
81
35.48
Shares (diluted)M
28.81
28.99
30.10
27.27
29.34
27.51
28.97
28.67
27.78
27.05
35.52
(1.61%)
(1.44%)
49
15.75
Buyback yield%
19.33
22.21
20.70
20.36
20.14
21.45
20.97
18.35
17.66
16.05
14.05
18.35
20.25
12
0.298
D/E ratiox
1.677
1.790
1.824
1.570
1.547
1.414
1.434
1.538
1.399
1.364
0.132
1.414
1.542
50
2.034
Enterprise value£M
5.791
6.131
6.305
6.939
7.324
7.571
8.397
8.574
8.837
10.02
7.134
6.47%
5.26%
78
2.238
LT debt£M
5.997
5.909
6.145
7.320
7.568
7.856
7.966
7.940
8.633
8.918
9.940
3.34%
4.86%
21
Revenue
£10.77M
7.47%
1.00×
Cost of revenue
£5.037M
7.30%
0.98×
Operating expenses
£2.068M
7.76%
1.03×
Property and equipment
16.04%