81.94
Revenue£M
121.0
129.4
136.1
139.6
143.8
148.3
153.8
160.5
170.2
179.4
89.44
4.53%
4.48%
19
19.59
Revenue growth%
21.91
19.28
16.55
15.29
14.76
13.23
13.50
13.44
16.16
15.02
7.32
13.50
15.16
18
10.10
Gross margin%
8.26
5.76
7.59
5.02
2.93
2.14
1.74
0.65
2.07
2.44
4.59
2.07
2.69
37
16.59
Operating margin%
21.23
21.12
22.22
24.65
26.30
23.85
26.64
23.75
22.25
24.97
16.75
23.85
23.80
90
19.19
Net margin%
24.41
25.19
23.55
26.23
25.12
24.01
25.49
24.85
27.26
26.71
25.75
25.49
25.15
86
7.882
P/E ratio (avg)x
26.67
26.10
27.24
30.44
29.92
32.64
38.10
42.57
43.75
42.06
22.41
42.06
31.54
44
16.08
EV/EBITx
16.16
17.78
20.35
23.83
22.64
25.55
29.03
31.39
32.66
33.17
29.01
31.39
24.69
41
10.59
FCF yield (avg)%
9.21
8.33
8.33
10.15
11.60
11.77
12.63
10.70
11.66
9.75
8.39
11.66
10.42
69
9.15
FCF margin%
27.03
26.06
23.95
22.75
20.83
19.19
18.87
16.24
14.25
13.15
23.25
16.24
20.01
69
0.884
FCF / Net incomex
0.989
0.839
0.829
0.835
0.708
0.703
0.606
0.557
0.487
0.434
0.967
0.557
0.706
53
14.11
ROIC%
11.87
14.24
14.21
12.11
9.41
6.85
8.56
9.52
7.12
6.88
21.02
7.12
9.46
21
9.81
Return on equity%
5.12
7.96
7.50
5.32
5.45
7.00
7.69
9.41
6.74
7.87
20.56
7.69
7.25
31
3.82
Return on assets%
7.55
6.07
6.19
6.23
5.17
4.37
3.47
1.95
0.40
1.65
9.22
1.95
4.77
79
0.10
EPS£
0.14
0.13
0.15
0.17
0.18
0.21
0.21
0.24
0.25
0.26
0.11
7.50%
6.81%
—
2.88
EPS growth%
10.87
12.61
14.96
12.34
12.26
12.56
14.89
16.06
18.00
16.14
6.42
16.06
13.75
77
0.25
Bookvalue per sh£
0.21
0.22
0.24
0.25
0.22
0.24
0.24
0.24
0.26
0.27
0.33
3.94%
2.49%
—
0.13
FCF per share£
0.27
0.25
0.26
0.27
0.27
0.26
0.29
0.27
0.25
0.26
0.30
(1.02%)
(1.02%)
—
0.09
Dividend per sh£
0.19
0.20
0.23
0.26
0.25
0.27
0.26
0.26
0.26
0.27
0.23
1.46%
4.44%
—
22.81
Div yield (avg)%
4.57
7.38
10.36
10.45
9.62
6.97
7.34
9.46
7.26
8.01
11.50
7.34
7.70
92
18.32
Payout ratio%
2.08
0.40
0.40
0.40
2.41
3.37
1.99
1.12
2.48
4.49
29.22
2.48
2.04
87
388.7
Shares (diluted)M
448.5
492.2
464.9
486.1
478.2
528.9
505.4
489.2
556.2
563.5
403.5
3.33%
2.19%
45
28.36
Buyback yield%
11.06
13.03
12.26
11.57
11.50
10.99
9.52
10.66
9.47
7.62
20.74
9.52
11.02
62
0.289
D/E ratiox
1.101
1.227
1.461
1.729
1.663
1.684
1.682
1.992
1.917
2.173
1.058
1.917
1.683
22
44.73
Enterprise value£M
172.6
173.1
188.1
183.8
212.6
225.2
225.9
230.8
217.4
205.1
57.00
(0.72%)
1.62%
40
182.8
LT debt£M
64.71
62.26
69.19
76.01
76.68
80.38
76.17
80.47
77.43
77.74
188.8
0.27%
1.19%
34
Revenue
£179.4M
4.48%
1.00×
Cost of revenue
£104.3M
4.60%
1.01×
Operating expenses
£26.99M
4.20%
0.97×
Property and equipment
15.36%