24.99
Revenue£M
10.31
11.34
12.08
12.86
14.13
15.27
16.40
18.09
19.75
21.72
26.26
8.97%
8.84%
46
24.13
Revenue growth%
18.24
20.31
20.63
22.52
24.71
22.67
21.45
22.17
21.98
22.53
26.39
22.17
22.07
7
3.52
Gross margin%
23.45
20.89
22.84
23.57
25.10
22.53
20.55
21.54
18.95
19.64
20.20
20.55
22.03
57
13.05
Operating margin%
8.14
11.07
10.22
8.26
8.51
5.58
8.14
8.78
11.14
13.19
23.15
8.78
8.65
28
22.45
Net margin%
26.97
29.45
32.36
31.70
32.06
29.26
26.41
25.46
27.48
29.08
29.63
27.48
29.17
49
15.13
P/E ratio (avg)x
11.85
10.51
10.54
9.751
8.499
7.870
7.868
7.981
7.748
8.030
21.94
7.870
8.265
55
10.01
EV/EBITx
38.21
36.66
38.45
40.72
40.40
40.93
47.42
46.76
49.48
51.17
7.085
47.42
40.82
61
5.99
FCF yield (avg)%
16.57
16.07
14.63
15.39
16.07
14.26
15.05
12.62
11.20
12.49
12.48
12.62
14.84
89
4.14
FCF margin%
17.92
15.63
14.81
16.22
19.18
19.35
17.39
18.53
19.13
16.66
24.54
18.53
17.65
37
0.855
FCF / Net incomex
0.847
0.942
0.872
0.877
0.838
0.862
0.887
0.884
0.916
0.841
1.115
0.884
0.874
62
28.69
ROIC%
9.84
11.15
9.81
7.46
8.56
8.06
7.32
7.01
4.35
4.73
25.37
7.01
7.76
9
10.16
Return on equity%
21.03
23.84
26.68
29.46
30.45
28.85
28.23
27.74
30.37
32.97
18.25
28.85
28.54
52
8.33
Return on assets%
1.44
1.18
0.40
1.93
2.19
1.16
0.96
0.40
2.88
1.08
12.12
1.08
1.17
75
0.05
EPS£
0.31
0.29
0.26
0.24
0.22
0.24
0.26
0.26
0.28
0.27
0.06
4.24%
(1.24%)
—
27.63
EPS growth%
28.84
31.67
33.19
35.79
36.31
33.56
35.64
35.74
38.47
36.47
18.41
35.74
35.69
43
0.05
Bookvalue per sh£
0.29
0.30
0.29
0.28
0.31
0.29
0.30
0.34
0.35
0.36
0.12
2.87%
1.93%
—
0.23
FCF per share£
0.23
0.23
0.22
0.21
0.24
0.24
0.24
0.23
0.24
0.27
0.08
2.63%
0.80%
—
0.20
Dividend per sh£
0.12
0.12
0.12
0.10
0.09
0.09
0.10
0.10
0.09
0.09
0.11
0.99%
(2.08%)
—
17.76
Div yield (avg)%
21.00
22.55
20.13
23.01
20.30
22.61
21.68
19.52
17.24
17.20
21.18
19.52
20.65
30
12.12
Payout ratio%
2.08
4.25
4.96
4.66
4.62
7.31
9.01
7.58
7.12
6.85
20.60
7.31
5.90
73
47.29
Shares (diluted)M
57.90
57.03
54.44
59.02
67.73
76.39
81.35
88.39
95.71
95.70
47.80
7.16%
6.33%
26
6.36
Buyback yield%
14.66
13.94
14.56
12.18
13.31
10.96
10.90
12.09
13.31
10.74
27.23
10.96
12.74
59
1.786
D/E ratiox
0.681
0.727
0.825
0.816
0.829
0.826
0.924
1.017
1.143
1.128
0.771
1.017
0.827
57
5.562
Enterprise value£M
48.22
58.50
67.78
70.31
72.21
71.67
77.30
92.56
103.6
113.5
15.83
9.47%
10.19%
84
21.69
LT debt£M
13.15
14.48
16.00
17.89
20.05
22.28
24.78
24.33
23.95
26.42
18.57
5.68%
9.15%
8
Revenue
£21.72M
8.84%
1.00×
Cost of revenue
£15.20M
8.84%
1.00×
Operating expenses
£4.348M
8.45%
0.97×
Property and equipment
16.27%
Spread over hurdle
(5.31%)