51.76
Revenue£M
59.57
62.30
63.79
67.58
68.72
70.13
71.73
75.41
78.36
79.42
57.44
2.93%
3.41%
41
19.58
Revenue growth%
15.31
13.09
16.04
17.83
18.57
17.56
14.95
12.82
13.30
13.99
10.81
13.99
15.13
35
2.67
Gross margin%
25.60
23.27
23.65
26.41
27.78
25.93
25.18
26.97
29.89
31.99
3.84
26.97
26.17
86
28.83
Operating margin%
24.29
26.91
27.41
29.65
28.75
28.02
27.47
28.04
27.65
29.23
28.90
28.02
27.84
85
15.14
Net margin%
32.01
34.61
33.22
36.04
36.02
39.01
40.61
39.18
41.88
39.73
25.38
39.73
37.52
85
25.74
P/E ratio (avg)x
31.34
34.76
33.51
36.09
37.30
41.81
44.98
44.12
50.80
50.41
7.594
44.98
39.56
85
28.94
EV/EBITx
36.30
32.95
36.75
33.51
32.98
31.58
30.77
28.64
29.64
30.16
18.47
30.16
32.26
68
19.80
FCF yield (avg)%
1.72
4.06
1.58
0.40
2.77
0.78
2.66
3.39
2.51
1.97
4.58
2.51
2.24
54
4.06
FCF margin%
25.93
26.68
25.48
27.96
25.20
27.34
25.37
23.34
22.40
20.53
11.51
23.34
25.43
34
1.485
FCF / Net incomex
1.227
1.221
1.098
1.162
1.175
1.138
1.140
0.991
1.047
0.923
1.028
1.047
1.139
41
13.48
ROIC%
12.12
11.18
10.94
12.79
10.26
7.53
9.64
9.61
8.38
7.58
24.16
8.38
9.95
18
26.01
Return on equity%
7.31
9.03
9.13
11.78
10.54
10.72
7.98
8.72
9.25
11.00
6.84
9.25
9.19
55
5.84
Return on assets%
2.82
3.79
6.11
4.60
4.11
5.53
6.57
7.23
8.97
6.61
9.25
6.61
5.82
85
0.35
EPS£
0.20
0.21
0.22
0.23
0.26
0.29
0.31
0.29
0.30
0.32
0.36
4.77%
5.20%
—
24.75
EPS growth%
22.29
23.88
25.69
24.33
22.20
21.10
22.77
24.77
25.02
27.31
17.75
24.77
24.10
74
0.08
Bookvalue per sh£
0.12
0.12
0.14
0.14
0.14
0.14
0.14
0.15
0.16
0.17
0.16
3.91%
3.44%
—
0.18
FCF per share£
0.10
0.09
0.10
0.11
0.11
0.12
0.12
0.14
0.15
0.16
0.36
7.31%
4.24%
—
0.28
Dividend per sh£
0.52
0.61
0.60
0.71
0.71
0.77
0.86
1.00
1.09
1.14
0.42
9.94%
9.61%
—
23.61
Div yield (avg)%
25.37
22.87
19.96
20.20
22.56
22.81
22.86
23.75
24.02
26.44
4.63
23.75
22.87
75
26.28
Payout ratio%
13.18
15.76
13.85
15.18
12.20
10.40
10.01
8.17
9.91
10.32
11.18
10.01
11.30
33
135.7
Shares (diluted)M
179.2
183.7
207.5
234.4
268.8
287.4
344.9
335.6
357.4
394.8
131.4
7.99%
9.71%
67
2.40
Buyback yield%
21.05
23.35
25.08
24.24
24.33
25.14
24.77
24.39
23.61
23.80
23.38
24.39
24.28
80
1.739
D/E ratiox
1.135
1.226
1.109
1.192
1.203
1.187
1.224
1.149
1.120
1.270
1.229
1.187
1.189
67
25.59
Enterprise value£M
18.94
22.49
22.98
27.71
28.78
30.31
34.79
37.27
36.22
40.96
18.36
7.31%
8.16%
41
83.76
LT debt£M
60.06
60.72
54.98
59.73
58.61
51.70
52.76
46.46
47.43
49.84
92.46
(3.19%)
(2.60%)
51
Revenue
£79.42M
3.41%
1.00×
Cost of revenue
£48.53M
3.49%
1.01×
Operating expenses
£17.52M
3.03%
0.96×
Property and equipment
17.65%
Cash and investments
15.14%
Spread over hurdle
(4.25%)