5.660
Revenue£M
25.93
26.69
26.99
27.47
28.11
28.57
29.03
28.93
29.01
29.39
5.975
0.89%
1.47%
94
15.54
Revenue growth%
7.88
10.40
8.41
8.56
7.12
4.59
5.45
8.39
10.60
8.11
11.10
8.11
8.25
92
7.06
Gross margin%
17.60
19.19
18.52
21.09
23.22
24.53
21.84
21.82
22.10
23.91
21.94
22.10
21.83
60
22.72
Operating margin%
8.29
8.92
8.24
8.20
8.87
9.38
9.90
11.37
11.43
9.48
14.16
9.90
9.15
65
21.21
Net margin%
23.04
22.11
25.00
27.03
28.44
26.88
25.25
23.16
25.07
25.82
29.89
25.25
25.16
27
34.80
P/E ratio (avg)x
27.41
28.34
31.05
36.49
37.04
36.37
43.43
46.86
45.47
47.28
27.62
45.47
36.77
89
35.37
EV/EBITx
23.49
25.28
26.35
22.94
24.61
25.54
23.57
24.32
26.52
23.70
17.02
24.32
24.47
92
3.98
FCF yield (avg)%
13.52
11.16
8.45
8.90
6.87
9.30
12.00
9.28
11.69
12.32
3.63
11.69
10.23
16
17.50
FCF margin%
14.46
15.87
14.46
14.72
13.15
13.47
12.08
9.36
11.44
11.48
7.63
11.48
13.31
70
0.754
FCF / Net incomex
1.904
2.205
2.582
3.036
3.398
3.409
3.348
3.712
4.459
4.713
0.972
3.712
3.373
17
12.15
ROIC%
13.92
12.69
10.60
10.19
8.94
9.36
10.78
12.38
12.91
11.32
10.93
11.32
11.05
44
20.09
Return on equity%
8.69
8.99
11.05
10.51
10.98
9.16
7.88
5.66
4.31
3.52
19.30
5.66
8.84
73
27.15
Return on assets%
14.58
15.61
16.73
15.31
16.12
17.04
15.17
13.34
12.71
12.47
7.76
13.34
15.24
32
0.17
EPS£
0.07
0.07
0.08
0.08
0.07
0.08
0.07
0.07
0.08
0.09
0.18
3.48%
1.85%
—
12.97
EPS growth%
22.44
21.00
22.04
19.47
18.04
17.47
18.35
17.47
20.16
19.60
29.09
18.35
19.54
41
0.13
Bookvalue per sh£
0.05
0.06
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.03
8.22%
5.77%
—
0.12
FCF per share£
0.10
0.10
0.11
0.11
0.11
0.11
0.12
0.13
0.13
0.14
0.07
5.41%
4.96%
—
0.14
Dividend per sh£
0.11
0.11
0.10
0.11
0.10
0.10
0.11
0.12
0.12
0.12
0.06
2.07%
0.50%
—
22.32
Div yield (avg)%
20.62
20.24
21.52
24.45
24.10
21.53
19.88
18.03
17.94
20.06
2.15
19.88
20.43
14
6.26
Payout ratio%
10.48
8.14
6.52
6.66
9.56
9.71
9.56
10.27
7.50
9.80
17.68
9.71
9.56
47
119.1
Shares (diluted)M
129.6
130.8
144.2
138.9
155.5
162.9
168.2
169.9
175.6
192.0
115.9
4.31%
4.90%
94
22.85
Buyback yield%
19.90
19.97
19.56
17.14
17.06
16.31
18.52
16.61
17.29
14.90
16.60
16.61
17.21
56
1.389
D/E ratiox
1.048
1.082
1.029
1.185
1.163
1.111
1.233
1.271
1.356
1.508
0.115
1.271
1.174
40
2.629
Enterprise value£M
27.36
31.57
37.90
39.38
41.12
41.63
46.69
49.55
54.28
58.02
3.870
7.13%
8.07%
81
15.26
LT debt£M
8.016
7.240
7.089
6.523
6.703
6.805
7.587
7.108
6.918
7.077
17.38
1.09%
(1.40%)
85
Revenue
£29.39M
1.47%
1.00×
Cost of revenue
£17.22M
1.75%
1.03×
Operating expenses
£3.366M
0.58%
0.92×
Property and equipment
16.66%
Spread over hurdle
17.37%