25.40
Revenue£M
46.20
46.66
47.12
49.10
51.00
52.66
55.04
55.88
56.75
27.05
31.74
2.94%
2.91%
58
19.00
Revenue growth%
7.53
7.69
9.50
11.80
14.51
13.96
14.17
15.79
15.57
3.53
19.35
14.51
12.88
73
13.68
Gross margin%
16.74
14.47
12.74
10.45
10.67
11.94
13.92
14.09
11.25
8.46
30.00
11.94
13.33
69
28.85
Operating margin%
28.12
29.31
27.93
28.82
31.74
34.20
33.79
34.98
37.33
29.53
14.96
34.20
30.52
61
27.66
Net margin%
29.30
26.58
24.35
26.49
24.29
25.72
27.69
26.14
24.14
27.33
25.69
25.72
26.32
66
11.91
P/E ratio (avg)x
50.29
52.05
58.19
58.26
56.89
57.19
53.56
50.96
53.57
7.248
19.80
53.57
53.57
57
27.10
EV/EBITx
14.07
15.47
17.57
17.74
16.60
19.09
21.95
25.39
24.82
17.32
35.64
21.95
17.66
39
18.48
FCF yield (avg)%
6.70
6.15
6.55
4.12
5.18
7.84
7.07
5.75
4.40
23.90
25.72
5.75
6.35
59
9.79
FCF margin%
13.62
13.66
13.23
13.16
13.25
10.53
10.52
10.88
11.42
16.12
28.08
10.88
13.19
49
0.336
FCF / Net incomex
2.537
2.399
2.691
2.889
3.005
3.281
3.631
3.505
3.276
0.320
1.657
3.281
2.947
14
18.88
ROIC%
18.09
17.57
18.56
19.54
22.04
22.57
23.67
24.37
25.63
17.82
17.58
23.67
21.02
15
6.46
Return on equity%
19.07
19.26
18.95
16.44
17.61
18.23
17.37
16.12
19.00
3.95
29.41
17.61
18.59
20
21.86
Return on assets%
18.12
15.97
13.89
12.91
14.02
14.21
14.04
13.32
14.64
19.52
27.19
14.04
14.12
73
0.02
EPS£
0.09
0.10
0.11
0.11
0.12
0.12
0.12
0.12
0.12
0.02
0.02
1.06%
3.08%
—
16.19
EPS growth%
27.14
28.50
31.18
30.94
31.89
31.93
34.15
35.30
33.05
16.52
27.95
33.05
31.54
6
0.03
Bookvalue per sh£
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.05
0.07
7.65%
7.08%
—
0.07
FCF per share£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.06
0.01
10.72%
8.20%
—
0.07
Dividend per sh£
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.06
0.05
6.90%
3.40%
—
26.79
Div yield (avg)%
11.02
10.15
7.47
6.21
8.40
9.56
10.89
11.99
12.60
6.23
3.35
10.89
10.21
69
18.59
Payout ratio%
25.49
26.91
24.19
23.38
23.79
22.08
19.72
22.00
21.56
15.65
11.59
22.00
23.34
22
0.639
Shares (diluted)B
1.051
1.051
1.064
0.985
0.920
1.050
1.136
1.268
1.447
0.634
0.642
8.00%
5.61%
31
3.74
Buyback yield%
10.35
11.53
13.51
16.47
18.82
16.99
14.07
14.43
12.17
25.72
7.98
14.43
13.79
9
1.673
D/E ratiox
2.657
2.707
2.716
2.761
2.830
3.064
3.293
3.460
3.435
1.480
1.762
3.293
2.795
12
40.93
Enterprise value£M
46.91
42.19
37.79
38.74
34.92
37.42
36.66
31.95
29.94
3.660
37.51
(5.02%)
(5.77%)
23
40.09
LT debt£M
69.52
81.74
85.99
95.53
114.2
122.3
141.3
148.2
152.3
9.081
70.46
9.77%
7.99%
91
Revenue
£56.75M
2.91%
1.00×
Cost of revenue
£34.69M
2.83%
0.99×
Operating expenses
£12.37M
2.83%
0.99×
Spread over hurdle
(6.38%)