19.53
Revenue£M
56.46
61.49
66.36
71.85
76.80
81.64
87.50
92.66
97.92
107.8
21.23
7.02%
7.65%
44
28.65
Revenue growth%
0.55
3.47
2.77
1.66
1.51
0.40
1.69
0.40
2.07
3.51
15.60
1.69
1.68
20
29.24
Gross margin%
23.04
21.96
19.48
20.66
17.97
16.29
18.89
17.40
19.17
17.74
5.32
17.74
19.03
57
17.07
Operating margin%
23.49
24.81
22.33
21.22
18.65
16.63
19.12
20.31
22.10
20.30
2.60
20.30
20.77
80
9.90
Net margin%
3.40
0.51
0.40
3.05
0.61
0.73
0.40
1.64
0.40
0.40
4.98
0.40
0.56
83
16.64
P/E ratio (avg)x
20.56
21.05
20.65
24.48
26.88
26.11
29.33
34.77
38.04
41.11
30.24
34.77
26.50
68
28.60
EV/EBITx
40.38
42.00
42.86
42.00
46.81
51.56
51.46
47.82
49.37
52.33
13.80
51.46
47.32
38
23.18
FCF yield (avg)%
9.97
12.35
11.28
12.06
13.70
13.80
16.09
17.02
14.94
16.10
5.57
16.09
13.75
34
6.93
FCF margin%
24.57
26.34
23.44
23.51
23.85
22.99
22.58
23.81
21.94
24.23
14.66
22.99
23.66
41
1.329
FCF / Net incomex
2.250
2.240
2.306
2.494
2.834
2.729
2.925
3.024
2.917
3.002
1.062
2.925
2.781
63
20.96
ROIC%
16.54
14.03
14.59
13.19
12.66
15.00
12.36
14.22
12.61
10.41
14.82
12.61
13.61
94
25.34
Return on equity%
18.78
20.79
18.10
21.05
19.99
18.18
18.93
19.47
19.85
18.01
28.04
18.93
19.20
48
29.69
Return on assets%
16.78
16.71
13.75
11.27
11.81
11.85
10.69
13.31
12.53
13.24
5.84
12.53
12.89
23
0.23
EPS£
0.14
0.15
0.16
0.15
0.16
0.18
0.19
0.21
0.20
0.19
0.25
2.80%
3.62%
—
23.93
EPS growth%
14.27
14.83
16.12
14.26
15.00
15.07
18.06
20.01
22.02
23.03
29.37
20.01
15.60
61
0.21
Bookvalue per sh£
0.22
0.24
0.28
0.32
0.35
0.37
0.37
0.39
0.38
0.39
0.09
2.34%
7.24%
—
0.05
FCF per share£
0.55
0.55
0.55
0.58
0.67
0.74
0.83
0.82
0.97
0.99
0.31
8.19%
6.93%
—
0.12
Dividend per sh£
0.49
0.53
0.52
0.59
0.53
0.57
0.53
0.55
0.61
0.58
0.30
1.65%
1.82%
—
10.20
Div yield (avg)%
26.49
29.45
29.10
31.80
32.67
31.28
28.72
28.80
31.16
32.24
3.69
31.16
30.30
44
11.52
Payout ratio%
32.13
29.37
28.13
29.14
31.69
29.11
27.49
27.76
27.75
30.47
13.48
27.76
29.13
88
255.8
Shares (diluted)M
462.9
553.4
635.1
661.0
719.3
702.3
828.5
889.5
898.0
904.2
255.2
4.68%
8.49%
11
16.17
Buyback yield%
27.22
29.66
32.36
33.72
31.04
28.20
27.33
28.53
27.64
29.68
9.51
28.20
29.10
30
1.599
D/E ratiox
0.303
0.282
0.290
0.303
0.299
0.308
0.306
0.272
0.235
0.211
0.349
0.272
0.294
62
46.70
Enterprise value£M
110.9
110.0
123.2
141.7
148.6
153.1
171.2
199.9
226.4
259.5
6.583
11.79%
9.89%
37
20.93
LT debt£M
101.1
100.9
112.1
111.8
111.7
122.2
130.7
156.1
152.7
151.6
72.21
6.31%
4.39%
5
Revenue
£107.8M
7.65%
1.00×
Cost of revenue
£75.47M
7.65%
1.00×
Operating expenses
£18.52M
8.27%
1.06×
Property and equipment
14.94%
Spread over hurdle
(2.68%)