85.39
Revenue£M
35.36
38.48
41.07
44.78
47.49
50.44
55.23
61.19
67.46
73.57
93.30
9.15%
8.67%
79
10.11
Revenue growth%
22.58
23.49
25.74
27.16
25.78
27.81
28.08
27.76
25.17
24.82
21.20
27.76
25.76
76
16.03
Gross margin%
4.54
6.32
6.85
4.58
1.81
0.40
0.81
0.40
2.27
0.96
15.72
0.81
2.04
54
2.98
Operating margin%
22.06
23.01
21.82
20.83
20.69
23.12
22.30
25.03
26.78
25.69
29.45
25.03
22.66
75
14.50
Net margin%
15.35
17.16
14.90
17.36
18.09
18.16
18.56
16.39
17.73
18.35
2.52
18.16
17.55
15
30.98
P/E ratio (avg)x
15.55
15.13
15.72
16.52
16.23
14.81
13.86
14.96
16.53
14.80
28.84
14.81
15.34
79
25.15
EV/EBITx
34.55
37.47
42.66
49.58
50.81
57.65
59.42
71.46
69.26
75.95
28.55
69.26
54.23
12
29.56
FCF yield (avg)%
29.87
32.00
33.76
33.38
33.59
32.51
31.04
28.66
26.84
25.59
12.23
28.66
31.52
25
17.60
FCF margin%
1.26
0.40
3.37
5.90
6.54
9.53
12.34
12.84
13.35
13.84
18.53
12.84
8.03
67
0.960
FCF / Net incomex
0.524
0.466
0.413
0.426
0.370
0.322
0.328
0.313
0.333
0.291
0.707
0.322
0.351
23
4.77
ROIC%
7.46
7.58
7.38
10.15
8.16
7.96
7.09
7.69
7.96
6.72
2.67
7.69
7.64
61
19.35
Return on equity%
9.11
9.04
9.04
9.51
7.94
7.65
5.48
2.52
0.84
3.64
17.84
3.64
7.79
66
2.34
Return on assets%
18.56
18.63
20.21
22.17
22.17
24.77
22.58
25.03
23.63
22.36
16.27
23.63
22.26
76
0.17
EPS£
0.44
0.46
0.46
0.50
0.48
0.54
0.58
0.62
0.67
0.80
0.19
10.58%
7.72%
—
12.40
EPS growth%
26.41
27.48
26.42
27.70
29.10
28.34
28.50
30.40
29.78
30.21
9.44
29.78
28.42
44
0.32
Bookvalue per sh£
0.26
0.23
0.22
0.20
0.21
0.20
0.19
0.21
0.22
0.23
0.13
1.82%
(0.94%)
—
0.06
FCF per share£
0.35
0.39
0.43
0.52
0.54
0.58
0.67
0.69
0.77
0.80
0.25
8.26%
9.82%
—
0.22
Dividend per sh£
0.18
0.20
0.21
0.20
0.19
0.19
0.22
0.21
0.23
0.24
0.29
4.30%
2.95%
—
10.27
Div yield (avg)%
19.72
16.73
15.86
14.59
12.90
13.30
14.47
17.32
17.04
14.46
2.12
14.47
15.23
91
23.05
Payout ratio%
2.27
0.40
0.40
1.32
0.40
0.40
0.40
0.40
0.40
0.40
12.08
0.40
0.40
53
152.4
Shares (diluted)M
168.4
171.9
190.1
200.7
222.6
235.2
246.2
265.9
259.3
289.9
148.1
5.42%
5.57%
51
26.97
Buyback yield%
35.31
34.65
33.18
31.87
29.61
29.11
28.05
28.45
26.23
28.11
2.52
28.11
29.36
85
1.711
D/E ratiox
0.479
0.412
0.446
0.476
0.457
0.406
0.376
0.410
0.365
0.333
1.533
0.376
0.411
16
67.97
Enterprise value£M
43.56
43.26
42.53
47.81
49.30
55.55
56.05
52.71
52.19
56.06
64.09
2.60%
2.00%
15
31.89
LT debt£M
99.52
109.4
103.5
101.6
115.0
127.7
141.5
138.1
147.6
155.2
51.72
6.18%
3.48%
88
Revenue
£73.57M
8.67%
1.00×
Cost of revenue
£43.87M
9.11%
1.04×
Operating expenses
£11.02M
7.86%
0.93×
Spread over hurdle
(4.67%)