65.56
Revenue£M
55.57
57.07
58.57
61.04
64.84
68.21
71.58
74.51
77.24
80.11
69.55
4.32%
4.32%
7
9.68
Revenue growth%
22.44
25.25
26.76
28.05
30.93
28.16
26.90
25.56
26.20
24.98
24.09
26.20
26.48
70
12.51
Gross margin%
5.01
2.34
4.30
2.46
2.42
3.20
1.91
0.40
0.40
0.40
22.25
0.40
2.38
25
3.13
Operating margin%
12.63
11.92
14.07
15.02
15.96
17.65
16.94
19.87
22.15
21.87
9.07
19.87
16.45
80
29.10
Net margin%
15.26
13.42
14.18
15.75
17.63
18.43
15.57
16.56
14.90
12.23
29.38
15.57
15.42
68
36.56
P/E ratio (avg)x
9.979
10.39
9.696
10.49
10.62
9.606
8.429
8.106
7.409
7.967
20.76
8.106
9.651
51
25.94
EV/EBITx
22.21
22.95
22.60
24.66
24.83
25.00
28.73
32.15
31.72
34.21
24.58
31.72
24.91
48
2.42
FCF yield (avg)%
14.32
15.34
15.19
15.55
14.79
11.84
9.78
7.85
9.98
8.45
15.37
9.78
13.08
57
13.20
FCF margin%
0.40
0.40
1.10
0.40
2.81
0.40
0.40
0.40
2.03
0.40
18.67
0.40
0.40
54
0.926
FCF / Net incomex
1.249
1.355
1.326
1.453
1.733
1.747
1.698
1.707
1.839
1.985
1.796
1.747
1.702
46
17.18
ROIC%
18.75
19.45
20.17
21.23
22.28
24.91
24.58
22.00
22.83
24.98
29.87
24.58
22.14
79
17.73
Return on equity%
10.17
12.93
11.70
9.75
7.44
8.00
5.83
4.30
5.02
5.08
16.62
5.08
7.72
14
6.80
Return on assets%
20.95
18.10
18.40
16.27
18.21
20.42
20.64
19.20
20.38
23.25
9.62
20.42
19.79
36
0.25
EPS£
0.36
0.38
0.44
0.46
0.49
0.53
0.58
0.62
0.73
0.78
0.27
9.55%
8.16%
—
23.82
EPS growth%
17.23
14.65
15.64
14.64
15.74
13.48
15.58
14.56
13.60
14.16
6.86
14.16
14.65
42
0.13
Bookvalue per sh£
0.19
0.21
0.19
0.21
0.22
0.22
0.21
0.22
0.21
0.21
0.16
(0.59%)
2.08%
—
0.15
FCF per share£
0.12
0.11
0.11
0.11
0.11
0.10
0.10
0.10
0.10
0.09
0.04
(3.00%)
(3.21%)
—
0.10
Dividend per sh£
0.17
0.20
0.23
0.23
0.25
0.26
0.27
0.32
0.39
0.44
0.16
12.54%
10.92%
—
22.23
Div yield (avg)%
30.47
32.83
34.28
35.95
36.85
38.81
40.99
38.23
39.83
36.89
21.56
38.81
36.87
32
28.45
Payout ratio%
21.33
18.78
20.92
18.30
16.23
19.04
20.03
20.25
20.43
22.01
27.11
20.25
20.14
53
68.54
Shares (diluted)M
48.13
43.32
45.66
42.90
45.93
45.44
48.18
52.02
54.70
55.58
69.01
3.89%
0.35%
29
23.94
Buyback yield%
21.99
21.38
23.02
23.07
20.91
21.40
19.81
18.94
16.30
17.29
27.96
18.94
21.15
26
0.248
D/E ratiox
2.071
1.971
2.206
2.498
2.491
2.912
2.998
2.937
3.036
3.038
1.349
2.998
2.705
91
24.16
Enterprise value£M
49.40
55.68
64.76
69.16
81.35
82.32
96.70
110.8
115.5
120.4
31.90
8.16%
10.90%
70
56.52
LT debt£M
36.36
39.41
47.59
57.83
59.45
64.73
69.17
75.82
91.03
92.99
37.09
9.36%
10.82%
37
Revenue
£80.11M
4.32%
1.00×
Cost of revenue
£56.08M
4.32%
1.00×
Operating expenses
£18.17M
4.65%
1.03×
Property and equipment
15.81%