40.60
Revenue£M
46.13
47.95
50.78
54.35
56.47
59.45
62.63
67.94
71.82
77.21
45.13
6.46%
5.78%
55
22.35
Revenue growth%
36.31
36.06
36.44
36.19
36.08
34.25
34.65
34.31
35.39
34.04
18.36
34.31
35.73
60
29.18
Gross margin%
27.35
24.42
22.96
21.82
21.99
23.66
24.69
21.93
24.81
27.00
16.01
24.69
24.04
87
11.22
Operating margin%
32.94
30.45
27.84
28.31
30.00
29.76
29.14
30.58
29.76
27.86
3.73
29.76
29.76
40
18.23
Net margin%
26.01
24.19
25.11
25.86
26.22
25.96
24.26
25.95
24.62
26.85
14.26
25.95
25.90
27
6.707
P/E ratio (avg)x
18.11
18.86
21.31
24.54
24.52
24.47
26.48
31.90
34.65
37.66
10.46
31.90
24.53
26
10.37
EV/EBITx
43.79
48.91
52.22
57.51
64.39
75.77
84.49
97.36
112.6
127.6
28.87
97.36
70.08
78
20.63
FCF yield (avg)%
8.11
6.56
3.88
5.28
6.90
6.48
8.56
9.16
10.67
11.47
21.87
9.16
7.50
22
12.91
FCF margin%
23.23
25.78
23.90
24.25
24.62
23.79
23.69
22.34
22.28
19.78
9.15
22.34
23.74
55
0.528
FCF / Net incomex
0.448
0.512
0.530
0.598
0.625
0.676
0.774
0.789
0.888
0.944
0.704
0.789
0.651
16
8.04
ROIC%
14.22
13.20
12.12
11.42
13.14
11.54
10.66
13.48
11.68
8.87
17.46
11.54
11.90
60
26.03
Return on equity%
24.94
22.42
25.35
25.10
25.14
22.68
21.43
20.77
19.14
16.65
23.68
20.77
22.55
43
19.79
Return on assets%
17.88
16.83
19.29
21.62
23.22
24.77
23.47
25.90
27.57
28.10
15.34
25.90
23.35
83
0.06
EPS£
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
(2.88%)
(1.31%)
—
6.07
EPS growth%
8.80
7.37
4.64
4.04
4.77
2.63
1.16
3.26
4.74
4.78
24.35
3.26
4.69
22
0.05
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.03
3.25%
2.87%
—
0.07
FCF per share£
0.02
0.02
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.04
0.04
7.05%
4.60%
—
0.06
Dividend per sh£
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.06
(0.77%)
(0.03%)
—
18.60
Div yield (avg)%
11.08
11.97
10.50
7.54
9.38
7.48
5.03
5.05
7.93
6.27
3.65
6.27
7.73
73
27.05
Payout ratio%
21.67
20.11
20.65
18.10
15.99
13.89
15.84
16.08
13.88
16.22
13.44
15.84
16.15
34
151.8
Shares (diluted)M
155.7
148.6
147.6
134.7
146.8
143.3
130.6
124.2
136.5
122.9
153.5
(3.50%)
(1.36%)
69
18.51
Buyback yield%
8.09
8.53
11.31
9.03
7.36
8.71
11.32
12.14
11.14
10.21
21.13
11.14
9.62
37
1.361
D/E ratiox
0.486
0.569
0.582
0.645
0.769
0.893
0.891
0.948
1.040
1.143
1.348
0.948
0.830
73
40.05
Enterprise value£M
22.93
24.16
20.88
20.37
21.66
22.44
22.80
21.10
21.11
20.48
22.78
(1.11%)
(1.01%)
66
35.30
LT debt£M
61.69
66.79
70.99
81.95
84.63
82.77
83.64
90.65
89.40
97.66
61.79
2.91%
4.46%
24
Revenue
£77.21M
5.78%
1.00×
Cost of revenue
£36.75M
5.99%
1.02×
Operating expenses
£15.11M
5.68%
0.99×
Property and equipment
16.81%
Spread over hurdle
14.11%