2.560
Revenue£M
1.819
1.982
2.117
2.306
2.456
2.588
2.853
3.126
3.381
3.660
2.828
8.31%
7.88%
61
16.99
Revenue growth%
28.18
27.51
27.78
30.65
30.20
27.28
28.54
26.92
24.50
24.47
24.85
26.92
27.64
86
16.99
Gross margin%
27.27
29.48
30.19
27.45
26.70
28.12
26.96
29.36
30.53
29.81
4.45
29.36
28.74
30
19.39
Operating margin%
0.95
0.40
0.40
0.40
0.40
0.40
0.85
3.56
3.24
4.22
25.25
3.24
0.62
16
13.14
Net margin%
15.87
15.05
12.41
12.02
14.72
12.80
14.11
12.15
13.42
12.33
5.55
12.80
13.11
46
7.749
P/E ratio (avg)x
45.70
48.54
55.60
63.11
58.28
61.40
67.00
70.88
67.35
67.56
37.41
67.35
62.25
45
27.25
EV/EBITx
31.26
32.76
36.42
38.49
35.41
37.71
39.35
35.82
37.22
38.77
33.08
37.71
36.82
77
2.38
FCF yield (avg)%
0.40
2.08
3.33
5.36
4.88
2.54
2.23
3.64
3.93
5.86
25.27
3.64
3.48
71
12.42
FCF margin%
12.40
11.76
12.04
9.24
11.01
11.10
12.63
12.35
14.06
12.71
6.33
12.63
12.20
39
1.344
FCF / Net incomex
0.258
0.289
0.318
0.307
0.344
0.385
0.403
0.385
0.392
0.438
1.627
0.392
0.364
40
24.56
ROIC%
14.24
14.85
12.19
12.35
10.69
8.10
5.75
5.27
3.74
4.72
17.84
5.27
9.39
72
10.30
Return on equity%
14.89
13.45
14.81
16.87
18.29
21.14
18.63
16.90
14.38
17.33
18.62
17.33
16.88
20
15.38
Return on assets%
11.39
13.30
12.59
13.68
12.01
9.63
11.17
8.49
8.94
6.94
4.09
8.94
11.28
47
0.20
EPS£
0.16
0.16
0.18
0.20
0.23
0.24
0.26
0.28
0.27
0.29
0.22
4.23%
7.17%
—
13.83
EPS growth%
24.39
26.03
27.88
28.82
29.18
27.06
28.22
27.76
28.60
26.82
21.47
27.76
27.82
29
0.10
Bookvalue per sh£
0.28
0.29
0.29
0.28
0.27
0.28
0.28
0.27
0.26
0.28
0.20
1.00%
1.24%
—
0.24
FCF per share£
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.11
0.04%
1.33%
—
0.21
Dividend per sh£
0.35
0.36
0.34
0.33
0.33
0.35
0.41
0.39
0.45
0.46
0.25
6.85%
4.23%
—
2.70
Div yield (avg)%
13.61
11.67
13.32
12.06
9.99
8.52
7.05
6.48
7.66
9.73
7.05
7.66
9.86
19
19.05
Payout ratio%
16.11
16.43
17.85
16.13
13.87
15.12
15.87
13.42
15.52
13.83
18.86
15.12
15.69
18
13.43
Shares (diluted)M
9.803
10.40
9.931
9.960
10.21
8.882
8.538
7.709
8.113
7.470
13.77
(6.07%)
(3.35%)
62
9.15
Buyback yield%
6.55
5.50
5.31
7.18
5.43
4.29
5.04
6.83
9.06
8.47
5.44
6.83
6.02
72
0.542
D/E ratiox
0.609
0.559
0.620
0.584
0.611
0.580
0.628
0.605
0.550
0.620
0.981
0.605
0.607
7
1.119
Enterprise value£M
2.109
1.938
2.212
2.374
2.541
2.420
2.263
2.440
2.422
2.652
1.672
0.86%
1.36%
27
2.893
LT debt£M
3.065
2.962
3.097
3.365
3.395
3.721
4.192
4.801
4.945
5.153
2.280
8.70%
4.78%
48
Revenue
£3.660M
7.88%
1.00×
Cost of revenue
£1.954M
7.74%
0.99×
Operating expenses
£0.425M
7.64%
0.98×
Property and equipment
15.77%
Spread over hurdle
15.46%