83.95
Revenue£M
116.2
121.6
125.7
129.6
131.7
133.8
140.1
147.0
152.7
87.84
101.1
3.34%
3.76%
11
8.50
Revenue growth%
6.22
4.57
6.87
8.95
9.81
11.97
13.71
11.15
11.49
11.16
23.27
11.49
9.38
93
7.11
Gross margin%
6.23
7.84
7.34
7.92
8.81
10.16
9.97
10.40
11.13
21.58
4.73
10.16
8.37
57
9.32
Operating margin%
1.30
3.73
4.78
5.03
4.08
6.19
4.69
2.85
2.27
17.72
5.99
4.08
3.90
70
21.96
Net margin%
28.84
26.87
24.61
27.30
24.31
26.24
27.66
27.76
29.98
18.26
16.22
27.66
27.08
91
15.61
P/E ratio (avg)x
19.03
16.49
15.02
15.86
15.75
16.16
15.40
15.78
14.16
28.31
20.30
15.75
15.82
35
16.72
EV/EBITx
18.07
19.76
20.13
22.72
25.89
27.91
30.48
35.51
35.60
35.03
11.89
30.48
24.31
16
25.62
FCF yield (avg)%
17.16
17.81
15.67
13.28
12.61
12.18
12.98
12.26
9.57
3.98
20.50
12.26
13.13
23
4.49
FCF margin%
0.87
1.70
3.07
1.96
2.92
4.82
4.07
2.11
2.03
3.73
29.17
2.92
2.47
91
0.223
FCF / Net incomex
1.483
1.325
1.416
1.238
1.325
1.198
1.159
1.235
1.078
0.153
1.522
1.198
1.281
56
26.39
ROIC%
3.90
2.83
2.80
0.69
3.18
4.67
5.16
7.74
7.01
10.15
22.36
5.16
4.29
11
20.78
Return on equity%
26.37
29.14
31.17
32.12
30.60
32.52
29.61
27.39
29.00
7.27
24.62
29.61
29.37
61
5.62
Return on assets%
8.00
5.92
5.02
5.42
2.65
2.03
1.48
0.40
0.66
16.64
17.57
1.48
3.83
47
0.04
EPS£
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.98%
(1.45%)
—
25.51
EPS growth%
16.33
15.45
15.43
14.06
15.43
13.10
14.07
15.65
17.81
27.28
5.96
15.43
15.43
43
0.05
Bookvalue per sh£
0.07
0.08
0.09
0.09
0.09
0.09
0.11
0.11
0.11
0.03
0.05
3.47%
5.06%
—
0.04
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.05
0.02
4.19%
4.10%
—
0.02
Dividend per sh£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
0.01
1.20%
2.51%
—
27.62
Div yield (avg)%
17.17
19.32
20.45
20.47
19.49
21.71
20.39
21.55
24.34
21.86
16.64
21.55
20.42
69
12.03
Payout ratio%
0.73
0.53
1.95
2.61
1.53
0.40
0.40
1.71
2.07
27.67
28.03
1.53
1.13
5
0.607
Shares (diluted)B
0.984
1.115
1.111
1.092
1.043
1.193
1.179
1.218
1.213
0.593
0.602
2.12%
3.80%
27
22.25
Buyback yield%
16.29
15.16
12.62
13.68
13.71
12.40
10.39
7.43
10.14
29.33
2.34
10.39
13.15
56
0.256
D/E ratiox
0.582
0.620
0.629
0.597
0.569
0.513
0.462
0.447
0.464
1.339
0.429
0.464
0.576
67
76.83
Enterprise value£M
89.81
94.40
112.5
110.0
123.1
130.6
147.8
156.4
171.7
115.9
110.7
9.32%
7.52%
70
45.25
LT debt£M
153.9
149.8
143.7
145.8
139.6
164.7
158.4
161.8
156.3
107.9
90.69
1.40%
1.48%
6
Revenue
£152.7M
3.76%
1.00×
Cost of revenue
£99.58M
3.96%
1.02×
Operating expenses
£20.93M
3.34%
0.96×