36.41
Revenue£M
88.77
90.24
94.55
96.33
99.95
101.3
101.5
104.3
106.7
40.41
43.35
2.07%
2.75%
33
10.51
Revenue growth%
2.48
1.72
1.07
4.01
4.39
5.46
5.62
3.50
4.03
15.82
10.34
4.39
3.75
55
25.13
Gross margin%
15.95
14.25
14.05
13.00
14.53
14.62
13.27
10.46
11.59
9.95
25.51
13.27
14.15
16
20.61
Operating margin%
5.04
7.66
9.58
11.96
10.87
13.73
16.37
18.91
19.96
10.39
10.58
16.37
11.41
13
18.40
Net margin%
0.77
0.40
1.63
3.86
6.68
8.78
9.66
11.90
13.25
29.95
16.46
9.66
5.27
86
13.56
P/E ratio (avg)x
24.42
22.63
23.01
22.31
20.27
22.21
24.13
21.33
23.01
36.24
33.75
22.21
22.82
13
7.147
EV/EBITx
45.74
52.65
60.56
63.26
73.75
77.72
84.38
92.15
110.8
10.06
24.55
84.38
68.50
62
26.59
FCF yield (avg)%
22.87
23.48
24.39
22.67
20.10
22.27
24.33
21.73
21.03
18.04
19.45
21.73
22.47
10
25.55
FCF margin%
28.85
28.73
27.32
28.40
30.74
29.08
31.24
33.13
30.17
20.28
6.18
30.74
29.62
33
0.382
FCF / Net incomex
0.918
1.025
1.132
1.183
1.389
1.481
1.449
1.538
1.687
1.576
0.626
1.481
1.286
86
6.44
ROIC%
3.57
5.04
2.14
0.40
0.40
0.40
0.40
3.01
0.70
3.56
20.33
0.40
1.42
69
27.35
Return on equity%
30.41
30.08
29.62
28.53
28.16
30.68
30.98
28.45
30.12
4.97
6.32
30.12
29.85
86
17.25
Return on assets%
23.74
21.08
18.10
17.91
19.69
21.24
21.73
24.53
24.50
28.96
4.70
21.73
21.48
76
0.14
EPS£
0.16
0.17
0.19
0.19
0.20
0.22
0.24
0.23
0.23
0.16
0.18
4.44%
4.80%
—
2.87
EPS growth%
22.57
23.56
26.52
27.94
29.26
26.84
29.37
26.51
26.97
27.92
4.75
26.97
26.68
81
0.13
Bookvalue per sh£
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.09
0.10
0.10
0.17
3.06%
3.74%
—
0.16
FCF per share£
0.24
0.25
0.23
0.23
0.24
0.27
0.27
0.30
0.29
0.25
0.15
5.13%
2.09%
—
0.17
Dividend per sh£
0.41
0.42
0.47
0.47
0.54
0.66
0.75
0.81
0.95
0.16
0.23
15.08%
11.87%
—
25.16
Div yield (avg)%
7.43
10.17
7.39
5.90
5.30
3.85
5.90
7.93
5.66
28.24
17.59
5.66
5.90
64
4.32
Payout ratio%
24.98
26.97
24.94
23.66
21.02
23.16
21.49
22.87
23.68
2.64
19.92
22.87
23.67
19
146.1
Shares (diluted)M
185.8
176.8
180.7
187.8
215.5
200.6
192.5
193.3
207.7
142.2
145.3
2.04%
1.60%
84
14.65
Buyback yield%
19.32
21.15
19.14
22.02
19.90
20.81
21.81
24.61
24.19
3.27
8.20
21.81
21.30
62
1.749
D/E ratiox
0.361
0.319
0.321
0.352
0.383
0.385
0.416
0.415
0.390
1.676
1.387
0.390
0.384
90
80.86
Enterprise value£M
88.26
101.0
112.7
121.6
139.0
129.1
118.9
130.7
149.8
71.32
71.72
4.26%
5.69%
55
96.15
LT debt£M
31.41
35.27
38.76
41.05
42.91
47.94
45.29
49.39
53.31
9.577
7.736
5.37%
5.56%
31
Revenue
£106.7M
2.75%
1.00×
Cost of revenue
£74.70M
2.75%
1.00×
Operating expenses
£21.73M
2.74%
1.00×
Property and equipment
15.41%