6.968
Revenue£M
12.87
13.91
14.71
15.88
16.91
18.41
19.56
20.70
22.67
24.61
7.471
7.79%
7.52%
86
4.47
Revenue growth%
17.62
16.55
18.57
17.33
17.75
19.90
21.22
18.44
18.04
20.25
3.96
19.90
18.24
89
11.49
Gross margin%
12.00
12.69
10.24
12.31
13.78
15.05
14.59
11.96
13.10
14.59
29.87
14.59
12.90
49
7.93
Operating margin%
13.91
12.96
15.47
13.76
15.84
17.76
18.17
19.60
20.27
17.31
10.74
18.17
16.57
86
25.03
Net margin%
14.97
13.98
14.96
15.91
14.43
14.68
15.49
17.92
17.84
20.10
26.52
17.84
15.23
23
24.18
P/E ratio (avg)x
22.49
21.72
21.56
19.34
19.58
20.03
18.54
18.46
16.38
16.04
22.77
18.46
19.46
20
20.08
EV/EBITx
35.77
34.13
39.32
40.37
47.38
45.54
49.58
57.99
54.42
53.66
21.89
53.66
46.46
50
9.17
FCF yield (avg)%
25.82
26.16
26.84
25.91
26.28
27.73
26.11
24.03
22.03
20.95
28.53
24.03
26.01
70
6.87
FCF margin%
31.20
30.49
27.73
29.43
26.63
27.71
26.15
28.82
27.59
29.78
22.74
27.71
28.28
66
1.164
FCF / Net incomex
0.717
0.784
0.748
0.744
0.671
0.732
0.710
0.656
0.649
0.677
1.476
0.677
0.713
87
24.04
ROIC%
18.96
19.69
22.66
23.40
22.10
21.86
19.73
21.76
21.19
21.54
13.30
21.54
21.65
81
13.12
Return on equity%
11.79
13.88
14.08
13.09
14.80
15.31
13.67
10.73
12.68
14.97
17.82
13.67
13.78
12
4.79
Return on assets%
22.26
25.12
23.60
26.17
27.83
30.67
29.25
26.91
25.51
26.20
23.62
26.91
26.18
93
0.17
EPS£
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.18
(3.17%)
0.35%
—
3.50
EPS growth%
0.40
1.63
0.40
0.40
0.40
2.12
4.41
1.66
0.40
0.54
18.75
1.66
0.47
10
0.15
Bookvalue per sh£
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.12
0.19%
1.51%
—
0.12
FCF per share£
0.24
0.23
0.25
0.26
0.24
0.24
0.26
0.25
0.28
0.27
0.05
2.32%
2.60%
—
0.16
Dividend per sh£
0.08
0.09
0.09
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.07
6.33%
4.27%
—
14.58
Div yield (avg)%
25.29
24.78
22.63
20.55
19.96
22.89
20.73
21.69
20.75
22.46
6.80
21.69
22.07
28
14.33
Payout ratio%
27.47
24.74
23.93
22.25
23.19
25.83
24.58
24.11
27.03
26.93
8.84
25.83
24.66
62
80.02
Shares (diluted)M
61.72
56.17
59.67
64.18
61.38
54.68
58.59
60.91
58.55
49.71
78.90
(4.13%)
(1.61%)
87
23.48
Buyback yield%
30.17
27.26
26.61
29.25
30.39
29.36
30.15
30.62
31.87
31.27
3.79
30.62
30.16
33
1.341
D/E ratiox
2.095
2.381
2.706
3.203
3.216
3.558
4.143
4.072
4.741
5.481
0.337
4.143
3.387
39
5.242
Enterprise value£M
12.83
12.12
13.21
11.81
11.44
10.57
9.289
9.627
10.31
11.09
11.18
(0.61%)
(1.78%)
33
8.822
LT debt£M
9.284
9.019
9.194
10.17
10.53
11.04
12.06
12.56
12.47
12.04
7.564
2.71%
2.87%
33
Revenue
£24.61M
7.52%
1.00×
Cost of revenue
£12.25M
7.89%
1.03×
Operating expenses
£4.283M
7.57%
1.00×
Goodwill & intangibles
19.73%
Property and equipment
13.88%