5.644
Revenue£M
88.58
92.49
97.13
98.53
100.5
105.1
110.6
114.3
116.9
122.2
6.107
3.99%
3.44%
36
17.75
Revenue growth%
13.44
15.95
15.80
13.78
14.41
15.35
12.67
13.03
13.56
15.64
13.25
13.56
14.09
85
8.54
Gross margin%
19.34
19.28
16.66
16.46
18.73
18.83
19.93
20.30
20.89
23.40
7.43
20.30
19.31
29
5.23
Operating margin%
28.89
30.62
29.81
30.39
31.79
29.83
28.12
28.09
28.79
30.11
25.94
28.79
29.82
31
27.37
Net margin%
8.43
9.37
9.13
9.14
6.56
4.75
5.31
2.39
3.78
3.55
19.77
3.78
5.94
19
24.55
P/E ratio (avg)x
19.98
18.97
18.13
18.58
20.22
20.67
20.68
20.59
18.02
16.21
30.45
20.59
19.47
75
18.29
EV/EBITx
20.13
19.65
18.27
16.33
14.24
13.04
13.08
11.79
11.39
11.90
13.21
11.90
13.66
10
25.40
FCF yield (avg)%
20.30
19.53
16.75
14.13
12.26
12.69
12.14
11.07
8.83
8.14
17.71
11.07
12.48
13
24.51
FCF margin%
13.99
14.59
13.47
11.15
11.66
12.21
11.53
13.08
14.33
12.25
27.75
12.25
12.67
32
1.387
FCF / Net incomex
0.673
0.684
0.615
0.677
0.719
0.664
0.613
0.616
0.645
0.591
0.613
0.616
0.655
84
3.75
ROIC%
10.36
11.95
12.94
10.84
8.08
5.16
5.35
4.23
4.98
6.02
11.47
5.16
7.05
93
10.83
Return on equity%
19.56
19.03
16.83
14.98
12.19
11.17
11.52
14.12
12.17
10.59
23.44
11.52
13.16
16
18.61
Return on assets%
22.16
20.14
22.75
20.39
21.41
20.63
18.81
17.54
17.59
17.59
16.75
17.59
20.26
82
0.27
EPS£
0.23
0.27
0.27
0.30
0.29
0.32
0.30
0.34
0.35
0.35
0.28
3.88%
3.84%
—
22.43
EPS growth%
16.19
15.70
14.33
12.89
10.85
12.59
10.16
11.17
9.58
7.36
15.16
10.16
11.88
87
0.08
Bookvalue per sh£
0.20
0.21
0.20
0.17
0.19
0.19
0.21
0.19
0.20
0.18
0.33
(0.61%)
(0.62%)
—
0.23
FCF per share£
0.26
0.30
0.34
0.37
0.43
0.40
0.40
0.45
0.48
0.44
0.29
0.81%
4.74%
—
0.19
Dividend per sh£
0.09
0.09
0.10
0.10
0.09
0.10
0.10
0.10
0.10
0.10
0.06
1.28%
1.00%
—
22.27
Div yield (avg)%
9.28
10.52
11.15
9.41
7.72
6.56
9.38
9.15
8.03
5.27
2.62
8.03
9.22
53
19.63
Payout ratio%
10.12
7.99
9.00
6.27
5.15
7.50
10.37
9.05
7.13
9.10
26.16
9.05
8.49
23
98.97
Shares (diluted)M
149.6
165.0
183.3
198.0
200.9
213.3
194.1
199.4
212.8
224.8
100.4
2.27%
5.03%
20
14.01
Buyback yield%
20.84
22.66
21.11
20.08
17.86
15.88
14.52
12.16
9.72
9.57
8.59
12.16
16.87
52
0.999
D/E ratiox
0.266
0.284
0.289
0.341
0.344
0.351
0.393
0.443
0.453
0.451
1.773
0.443
0.348
90
105.2
Enterprise value£M
7.306
7.881
9.136
9.495
9.325
9.995
11.09
11.25
11.69
11.47
76.82
4.23%
5.85%
60
25.45
LT debt£M
113.5
129.5
137.2
161.7
187.4
188.8
224.4
257.3
261.1
265.9
110.8
7.25%
10.07%
32
Revenue
£122.2M
3.44%
1.00×
Cost of revenue
£72.42M
3.57%
1.01×
Operating expenses
£13.53M
2.14%
0.88×
Property and equipment
18.55%
Goodwill & intangibles
14.56%
Spread over hurdle
51.37%