16.78
Revenue£M
33.17
35.20
37.03
39.87
43.45
47.00
51.45
54.41
58.44
63.21
17.41
7.79%
7.22%
28
26.76
Revenue growth%
0.49
0.40
1.62
0.40
1.75
2.45
2.96
5.75
3.50
6.36
24.20
3.50
2.10
32
9.15
Gross margin%
18.40
16.47
17.41
18.81
19.89
17.13
14.49
13.94
13.08
11.90
23.55
13.94
16.80
69
22.23
Operating margin%
14.19
13.75
11.18
13.33
14.60
12.94
13.84
12.16
12.99
14.20
3.14
12.99
13.54
36
14.33
Net margin%
21.29
19.01
20.14
22.98
25.65
23.19
21.44
23.57
25.79
26.69
4.61
23.57
23.08
91
16.82
P/E ratio (avg)x
27.64
31.34
36.55
40.57
41.84
47.50
49.71
58.29
61.01
72.29
25.62
58.29
44.67
78
28.12
EV/EBITx
37.19
36.40
40.28
47.18
52.99
55.59
61.89
69.28
78.59
79.72
27.78
69.28
54.29
92
28.13
FCF yield (avg)%
8.96
8.84
9.12
6.71
6.57
6.12
8.72
8.24
9.65
7.49
26.50
8.24
8.48
77
19.09
FCF margin%
10.98
13.15
13.72
13.14
14.88
12.04
11.08
8.50
7.29
5.80
19.44
8.50
11.56
31
0.479
FCF / Net incomex
2.399
2.451
2.945
2.945
3.179
3.146
3.179
3.477
3.967
4.241
0.266
3.477
3.162
78
2.17
ROIC%
18.15
20.74
21.89
22.77
21.11
20.37
21.85
20.65
22.90
20.96
14.64
20.96
21.04
77
9.00
Return on equity%
12.75
11.54
10.10
8.29
6.34
7.41
4.54
4.83
1.94
3.08
25.37
4.54
6.88
16
16.36
Return on assets%
10.47
12.41
12.86
12.52
14.04
11.10
9.79
7.74
10.16
12.67
12.22
10.16
11.76
94
0.03
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.43%)
(3.83%)
—
6.69
EPS growth%
18.04
17.20
17.16
18.64
16.75
16.93
16.36
18.26
17.71
16.11
7.27
16.93
17.18
84
0.01
Bookvalue per sh£
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.02
2.90%
1.88%
—
0.04
FCF per share£
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.01
1.41%
(1.35%)
—
0.03
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.21%
7.24%
—
12.77
Div yield (avg)%
25.87
25.42
22.58
20.01
21.33
24.27
24.08
25.04
27.06
24.69
6.07
24.69
24.48
31
7.46
Payout ratio%
26.82
29.80
28.20
27.83
27.74
26.72
25.93
23.84
22.62
22.45
23.01
23.84
26.77
73
0.677
Shares (diluted)B
0.882
0.935
0.905
0.912
1.057
1.173
1.148
1.172
1.405
1.641
0.669
9.21%
6.80%
23
5.57
Buyback yield%
8.48
8.48
9.11
10.86
12.18
13.74
13.75
16.13
14.22
16.17
25.09
14.22
12.96
40
0.101
D/E ratiox
1.889
2.171
2.121
2.148
2.071
2.325
2.462
2.511
2.652
2.895
0.859
2.511
2.248
81
35.10
Enterprise value£M
19.09
19.08
17.22
15.95
15.09
14.10
13.50
13.82
13.71
14.70
13.27
(0.52%)
(2.77%)
26
33.23
LT debt£M
10.53
9.598
9.380
8.955
8.817
9.476
10.60
10.85
11.59
11.06
18.42
4.64%
1.39%
17
Revenue
£63.21M
7.22%
1.00×
Cost of revenue
£34.35M
7.34%
1.01×
Operating expenses
£14.18M
6.90%
0.97×
Property and equipment
16.80%
Spread over hurdle
24.66%