120.4
Revenue£M
96.76
100.9
105.9
110.0
117.3
122.0
124.7
127.5
130.3
130.4
148.8
3.45%
3.47%
31
2.31
Revenue growth%
2.69
3.30
3.18
4.92
4.04
5.63
6.02
3.75
4.58
20.09
8.89
4.58
4.24
9
25.91
Gross margin%
9.86
8.77
6.20
8.99
7.44
10.06
9.23
10.95
10.05
16.72
13.28
10.05
9.11
50
20.32
Operating margin%
0.40
0.63
1.47
3.95
4.44
1.72
2.79
4.20
1.39
13.83
23.71
2.79
1.59
34
18.11
Net margin%
13.99
11.71
14.13
14.14
11.52
12.73
13.51
11.38
14.35
5.35
18.64
12.73
13.75
12
21.70
P/E ratio (avg)x
36.66
37.33
40.61
38.99
37.12
39.79
44.74
41.24
46.10
20.24
11.72
41.24
39.39
14
18.17
EV/EBITx
40.64
38.14
43.43
43.80
45.57
45.55
46.57
53.39
60.38
30.08
33.44
46.57
44.67
72
13.96
FCF yield (avg)%
13.81
11.83
12.21
9.44
11.44
9.71
10.33
8.21
6.66
5.36
24.33
9.71
10.74
87
16.45
FCF margin%
19.68
21.91
19.82
18.61
18.03
20.42
20.34
19.50
21.20
11.27
20.19
20.34
19.75
10
0.460
FCF / Net incomex
1.810
1.834
1.880
1.842
2.176
2.569
2.761
2.992
3.057
1.680
1.134
2.761
2.028
18
22.48
ROIC%
16.85
18.52
18.14
19.36
21.36
19.69
19.18
20.44
18.94
25.15
6.66
19.69
19.06
5
26.50
Return on equity%
20.47
22.27
21.67
20.16
19.14
21.35
21.94
24.09
22.77
9.39
17.18
21.94
21.51
16
3.54
Return on assets%
14.82
13.50
12.22
13.37
13.42
14.36
14.69
15.67
17.23
7.09
28.69
14.69
13.93
42
0.14
EPS£
0.13
0.15
0.16
0.16
0.16
0.15
0.15
0.14
0.13
0.15
0.16
(3.82%)
0.02%
—
29.22
EPS growth%
22.96
21.65
22.73
25.41
26.36
24.10
22.66
24.23
27.16
3.85
23.18
24.23
23.91
40
0.06
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
0.07
(2.94%)
(3.21%)
—
0.06
FCF per share£
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.06
0.07
0.08
0.07
(3.46%)
(2.22%)
—
0.11
Dividend per sh£
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.05
0.05
0.90%
2.08%
—
23.44
Div yield (avg)%
17.55
16.81
19.61
16.68
19.55
19.89
19.98
19.66
21.81
12.77
8.22
19.89
19.58
25
7.56
Payout ratio%
5.40
7.05
4.09
3.30
1.26
0.40
0.72
1.56
4.23
5.16
5.90
1.26
3.69
83
384.8
Shares (diluted)M
259.0
283.6
272.0
270.7
261.9
287.8
301.1
279.5
309.8
363.4
366.6
2.73%
(0.03%)
92
12.43
Buyback yield%
5.91
3.09
0.41
0.44
3.39
3.82
2.68
1.98
0.40
5.90
4.74
2.68
2.89
24
1.433
D/E ratiox
1.689
1.590
1.515
1.639
1.590
1.610
1.610
1.555
1.785
1.764
0.907
1.610
1.610
5
117.2
Enterprise value£M
75.13
78.22
71.54
65.27
63.23
59.94
55.66
55.66
48.56
114.4
51.70
(5.74%)
(5.55%)
7
84.53
LT debt£M
16.11
18.83
18.38
19.43
21.35
24.23
27.00
27.34
29.80
61.57
84.62
8.93%
7.30%
87
Revenue
£130.3M
3.47%
1.00×
Cost of revenue
£83.47M
3.34%
0.99×
Operating expenses
£24.21M
3.68%
1.02×
Property and equipment
17.65%