40.48
Revenue£M
46.54
51.56
55.06
59.52
64.86
69.71
74.69
82.81
88.46
94.54
43.75
7.83%
8.13%
62
19.98
Revenue growth%
17.59
18.22
16.17
13.92
11.12
9.81
11.98
12.94
13.82
12.28
5.05
12.28
13.38
56
28.68
Gross margin%
14.65
15.48
13.28
14.22
13.00
11.37
11.68
14.07
12.44
13.61
11.48
12.44
13.44
47
12.47
Operating margin%
1.90
3.44
2.80
3.88
6.70
4.07
5.95
8.54
5.58
7.90
16.00
5.95
4.83
84
27.25
Net margin%
0.90
2.63
4.30
2.24
3.78
3.66
5.98
8.97
8.21
9.70
9.59
8.21
4.04
20
31.66
P/E ratio (avg)x
26.82
24.71
21.80
19.29
18.02
19.35
17.17
15.75
16.83
17.93
24.96
17.17
18.66
44
34.64
EV/EBITx
61.08
59.62
60.80
63.65
66.40
76.01
87.96
93.86
95.22
102.2
26.94
93.86
71.20
62
17.42
FCF yield (avg)%
30.52
33.42
32.94
35.00
33.91
31.53
31.60
32.21
30.31
28.44
27.51
31.53
31.91
35
17.60
FCF margin%
15.07
14.69
13.35
13.25
15.30
13.44
11.56
9.86
8.37
7.13
9.74
9.86
13.30
43
0.163
FCF / Net incomex
0.770
0.850
1.008
1.187
1.169
1.252
1.258
1.357
1.608
1.707
1.009
1.357
1.220
92
14.63
ROIC%
28.43
28.44
27.87
24.99
24.82
25.78
24.34
23.73
24.21
22.73
3.20
24.21
24.90
41
18.66
Return on equity%
6.73
7.30
4.54
5.74
4.23
3.30
1.71
0.40
0.40
0.40
22.84
0.40
3.76
19
29.56
Return on assets%
5.98
8.90
11.00
13.51
13.60
15.78
17.63
15.86
15.87
17.19
4.06
15.87
14.69
90
0.09
EPS£
0.10
0.08
0.08
0.07
0.06
0.05
0.05
0.04
0.05
0.04
0.10
(7.81%)
(9.00%)
—
11.36
EPS growth%
13.90
13.08
14.11
16.22
13.89
13.23
13.63
14.71
17.65
16.44
8.08
14.71
14.00
77
0.12
Bookvalue per sh£
0.21
0.23
0.22
0.27
0.27
0.31
0.33
0.35
0.35
0.36
0.03
5.68%
6.51%
—
0.04
FCF per share£
0.06
0.07
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.08
0.10
4.83%
4.47%
—
0.06
Dividend per sh£
0.10
0.10
0.11
0.10
0.11
0.11
0.12
0.11
0.11
0.10
0.03
(2.62%)
(0.60%)
—
7.84
Div yield (avg)%
9.01
10.14
9.08
9.60
12.24
14.36
13.28
13.90
14.18
14.86
23.47
14.18
12.76
46
29.21
Payout ratio%
4.91
6.33
4.78
2.11
2.21
1.74
3.78
2.68
4.74
3.20
4.60
3.20
3.49
18
166.7
Shares (diluted)M
211.8
214.9
240.7
246.0
273.7
309.8
302.3
304.6
284.9
327.8
169.6
3.67%
5.93%
65
5.50
Buyback yield%
0.76
2.34
5.08
6.45
8.74
7.28
5.34
2.83
2.20
4.07
8.51
4.07
4.58
41
0.876
D/E ratiox
2.384
2.616
2.783
2.856
3.225
3.782
4.162
4.383
4.942
4.742
1.114
4.383
3.504
59
42.57
Enterprise value£M
130.8
146.0
164.0
182.4
197.4
237.6
261.2
302.0
342.8
408.5
44.21
15.66%
13.84%
81
5.825
LT debt£M
57.40
50.08
53.45
47.77
45.59
46.01
44.36
40.12
36.35
35.74
48.58
(4.75%)
(5.83%)
94
Revenue
£94.54M
8.13%
1.00×
Cost of revenue
£51.03M
8.20%
1.01×
Operating expenses
£14.78M
7.73%
0.96×
Property and equipment
18.36%
Spread over hurdle
87.46%