83.43
Revenue£M
56.73
60.21
63.56
66.61
70.81
75.10
80.36
83.65
86.94
89.53
91.60
5.47%
5.50%
5
2.32
Revenue growth%
3.65
2.89
4.10
4.64
1.81
3.48
4.52
3.13
1.70
13.12
23.97
3.13
3.57
75
20.48
Gross margin%
5.60
8.17
6.29
6.54
9.25
7.88
10.11
9.18
11.46
2.81
5.43
9.25
8.02
22
29.53
Operating margin%
16.76
16.21
13.84
14.12
14.52
14.43
15.76
13.86
13.59
15.35
23.99
14.43
14.47
37
13.10
Net margin%
24.00
24.80
25.33
24.21
27.17
30.06
29.33
27.68
27.42
2.12
4.97
27.68
26.93
72
9.581
P/E ratio (avg)x
18.86
17.27
15.51
16.39
14.42
13.98
12.19
13.25
12.42
24.95
21.38
13.25
14.96
77
8.666
EV/EBITx
32.44
31.83
29.45
32.07
29.50
28.50
29.69
33.47
37.42
29.82
11.19
29.69
31.72
11
23.15
FCF yield (avg)%
23.27
23.71
22.19
20.39
19.14
19.48
18.66
21.15
21.30
22.01
8.77
19.48
21.23
6
20.89
FCF margin%
6.82
6.00
6.36
4.02
1.39
1.11
0.40
0.40
0.72
7.48
26.44
0.72
2.70
37
1.211
FCF / Net incomex
2.990
2.935
3.238
3.655
3.652
3.471
3.369
3.954
3.886
0.955
0.863
3.652
3.420
11
23.08
ROIC%
32.15
29.45
31.70
28.78
28.66
27.21
28.58
27.79
28.53
18.31
14.34
28.53
28.72
89
20.83
Return on equity%
27.80
29.83
27.79
27.50
28.17
25.63
28.56
27.18
25.86
3.06
21.77
27.18
27.79
43
10.32
Return on assets%
7.21
5.77
3.03
5.67
4.67
5.53
6.52
6.89
8.32
7.99
2.06
6.52
6.15
25
0.12
EPS£
0.32
0.35
0.36
0.39
0.42
0.47
0.54
0.61
0.71
0.13
0.15
12.48%
9.03%
—
18.66
EPS growth%
3.26
4.39
1.50
3.38
4.63
3.72
4.92
6.32
4.18
23.73
2.13
4.63
4.29
31
0.06
Bookvalue per sh£
0.15
0.17
0.17
0.18
0.17
0.19
0.17
0.19
0.20
0.16
0.05
2.95%
5.67%
—
0.08
FCF per share£
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.12
0.16
7.76%
7.73%
—
0.19
Dividend per sh£
0.21
0.22
0.26
0.28
0.31
0.31
0.34
0.36
0.37
0.04
0.19
5.46%
7.13%
—
27.53
Div yield (avg)%
29.41
28.52
26.18
23.68
22.55
20.23
22.89
21.74
21.67
15.15
20.35
21.74
23.29
47
14.16
Payout ratio%
21.05
21.81
23.74
23.24
24.81
25.13
27.15
30.02
29.33
26.11
21.87
27.15
24.27
27
146.9
Shares (diluted)M
183.7
211.9
243.5
271.0
299.1
313.2
315.1
347.3
324.7
150.4
151.3
3.68%
6.78%
26
24.49
Buyback yield%
26.87
28.39
29.61
27.62
25.21
28.17
30.29
30.55
32.03
18.45
26.74
30.29
28.28
86
1.685
D/E ratiox
2.113
2.077
2.385
2.328
2.388
2.519
2.822
3.172
3.725
0.671
1.706
2.822
2.387
53
91.76
Enterprise value£M
9.145
7.972
7.823
8.073
7.927
7.247
7.547
7.373
6.978
58.07
58.19
(2.87%)
(2.39%)
30
3.838
LT debt£M
24.39
27.20
26.61
27.54
30.13
29.27
30.48
31.16
29.87
63.70
11.65
1.64%
1.31%
84
Revenue
£86.94M
5.50%
1.00×
Cost of revenue
£48.72M
5.38%
0.99×
Operating expenses
£19.03M
5.41%
0.99×
Property and equipment
19.74%
Spread over hurdle
(2.30%)