4.246
Revenue£M
1.935
2.104
2.277
2.446
2.563
2.786
3.033
3.271
3.453
3.702
4.338
7.63%
7.20%
37
3.02
Revenue growth%
5.66
7.77
6.86
4.36
2.97
5.27
6.21
8.89
6.64
6.19
24.48
6.21
6.20
90
16.78
Gross margin%
33.71
30.88
33.67
34.02
34.89
33.63
31.92
29.53
29.46
29.77
16.06
29.77
32.77
79
26.84
Operating margin%
24.36
26.91
26.80
27.52
29.52
32.24
34.58
35.79
37.54
35.60
8.22
35.60
30.88
87
28.81
Net margin%
10.73
8.19
7.12
9.51
8.54
9.17
7.50
7.05
7.81
10.69
19.25
7.81
8.37
79
37.48
P/E ratio (avg)x
28.68
33.16
36.44
37.70
38.53
40.62
47.29
46.49
52.29
51.20
12.93
47.29
39.57
47
14.76
EV/EBITx
46.89
55.03
64.51
76.47
77.01
76.77
76.19
88.47
89.17
100.9
21.66
88.47
76.62
87
28.04
FCF yield (avg)%
3.34
6.05
5.28
7.61
6.22
8.73
9.20
6.97
8.10
7.29
18.35
8.10
7.13
11
24.39
FCF margin%
1.21
0.84
0.95
2.02
2.03
0.40
0.40
0.40
2.41
3.18
19.43
0.40
1.08
7
0.248
FCF / Net incomex
0.985
1.142
1.325
1.274
1.446
1.384
1.444
1.571
1.500
1.564
1.233
1.500
1.414
58
2.77
ROIC%
7.31
6.64
7.22
5.81
6.17
3.29
4.89
5.58
6.85
4.96
19.13
4.96
5.99
39
25.18
Return on equity%
18.48
21.09
19.65
22.58
23.90
23.04
22.00
22.81
24.84
24.76
26.89
23.04
22.70
17
14.38
Return on assets%
21.85
21.75
24.32
21.67
20.96
20.97
23.18
22.71
19.84
18.04
6.81
20.97
21.71
6
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
1.15%
0.06%
—
10.90
EPS growth%
7.76
9.19
7.71
5.25
6.70
5.20
2.37
5.37
5.17
7.97
2.20
5.20
6.03
66
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
9.40%
7.86%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
3.79%
3.29%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
0.89%
3.43%
—
18.89
Div yield (avg)%
8.57
6.74
5.63
7.59
6.93
9.45
10.47
12.11
13.69
13.96
6.64
12.11
9.01
44
20.37
Payout ratio%
33.98
32.60
33.18
33.63
34.71
33.54
35.73
36.80
38.59
37.17
17.83
36.80
34.34
42
4.758
Shares (diluted)B
2.948
2.836
2.827
3.102
3.232
3.315
3.000
2.619
2.778
2.506
5.020
(4.97%)
(2.56%)
14
28.26
Buyback yield%
8.31
6.74
9.06
7.53
6.40
4.13
1.77
1.44
1.94
3.04
4.18
1.94
5.26
81
1.325
D/E ratiox
0.675
0.652
0.683
0.652
0.639
0.701
0.771
0.865
0.910
1.009
1.428
0.865
0.692
55
2.215
Enterprise value£M
2.931
2.848
3.124
2.974
3.306
3.018
2.831
2.623
2.412
2.352
4.226
(6.58%)
(2.66%)
35
2.725
LT debt£M
5.870
6.247
7.100
8.167
9.452
10.27
10.40
10.12
10.47
12.34
1.044
5.48%
8.91%
69
Revenue
£3.702M
7.20%
1.00×
Cost of revenue
£2.223M
7.19%
1.00×
Operating expenses
£0.600M
7.06%
0.99×
Goodwill & intangibles
19.48%
Property and equipment
14.39%
Spread over hurdle
10.93%