37.32
Revenue£M
53.01
54.68
58.45
62.80
67.70
72.99
76.35
78.66
81.90
85.02
41.18
4.66%
5.28%
28
20.31
Revenue growth%
5.18
5.94
6.57
4.68
6.11
7.99
6.04
6.02
5.84
8.29
28.51
6.04
6.03
49
10.27
Gross margin%
14.62
16.48
17.49
15.35
12.44
13.79
13.32
12.96
11.55
12.30
11.84
12.96
13.56
14
12.80
Operating margin%
23.29
20.55
20.74
18.77
16.98
15.03
16.76
14.07
15.83
14.72
7.22
15.03
16.87
66
11.36
Net margin%
3.90
6.31
5.35
5.60
5.89
8.45
9.25
11.32
12.56
12.24
13.25
11.32
7.38
85
14.32
P/E ratio (avg)x
10.61
10.11
10.97
11.84
12.23
13.40
12.34
11.46
13.01
12.06
18.53
12.34
11.95
34
8.570
EV/EBITx
17.76
19.10
21.05
23.56
25.69
29.96
32.93
38.11
38.23
37.04
7.595
37.04
27.83
76
18.41
FCF yield (avg)%
7.67
4.82
7.03
8.69
7.35
9.75
6.86
4.86
7.35
8.04
11.87
7.35
7.35
66
22.35
FCF margin%
10.10
11.16
8.31
7.99
10.63
12.22
13.62
16.50
17.98
17.84
11.69
16.50
11.69
45
1.182
FCF / Net incomex
1.374
1.405
1.325
1.221
1.105
1.085
1.150
1.270
1.340
1.369
0.855
1.270
1.297
81
5.29
ROIC%
26.41
25.94
25.21
28.17
27.54
28.20
29.91
29.22
29.73
28.44
22.58
29.22
28.18
48
29.39
Return on equity%
3.97
6.45
8.82
11.32
8.93
9.89
7.64
9.07
6.20
4.09
14.83
7.64
8.23
76
19.74
Return on assets%
17.27
15.36
18.12
15.73
16.96
14.54
16.34
14.50
12.81
11.63
3.48
14.50
15.55
23
0.29
EPS£
0.33
0.35
0.33
0.31
0.35
0.33
0.33
0.31
0.34
0.37
0.31
1.18%
1.02%
—
17.58
EPS growth%
10.89
12.08
14.71
12.82
13.54
13.91
15.79
17.14
16.13
16.49
9.35
16.13
14.31
64
0.19
Bookvalue per sh£
0.38
0.42
0.40
0.36
0.37
0.34
0.36
0.34
0.31
0.29
0.13
(4.79%)
(2.10%)
—
0.14
FCF per share£
0.35
0.36
0.35
0.31
0.32
0.31
0.29
0.27
0.29
0.28
0.31
(2.97%)
(2.61%)
—
0.28
Dividend per sh£
0.43
0.41
0.42
0.45
0.51
0.48
0.46
0.42
0.43
0.48
0.20
(0.84%)
0.99%
—
23.76
Div yield (avg)%
12.93
10.64
13.20
11.48
9.40
8.88
9.11
8.10
7.10
7.27
21.95
8.10
9.25
27
5.41
Payout ratio%
19.28
17.00
17.27
18.08
20.28
20.52
20.76
19.88
17.52
18.82
19.23
19.88
19.05
92
109.2
Shares (diluted)M
158.5
172.4
190.9
208.8
212.0
208.0
207.3
225.0
223.0
251.7
110.5
3.50%
5.16%
14
29.72
Buyback yield%
14.87
16.27
16.02
18.51
17.02
19.47
21.27
20.54
18.75
16.10
12.11
19.47
17.76
82
1.797
D/E ratiox
1.071
1.122
1.086
1.198
1.142
1.143
1.113
1.186
1.196
1.197
1.552
1.186
1.143
58
50.91
Enterprise value£M
42.79
45.81
52.37
60.91
60.57
60.40
66.80
68.99
72.97
78.91
22.37
5.43%
7.45%
85
11.66
LT debt£M
60.01
64.16
57.73
54.99
48.32
48.29
47.96
43.37
48.34
47.10
58.20
(0.51%)
(2.29%)
75
Revenue
£85.02M
5.28%
1.00×
Cost of revenue
£59.51M
5.28%
1.00×
Operating expenses
£15.30M
6.02%
1.07×
Property and equipment
17.84%
Goodwill & intangibles
16.54%
Cash and investments
15.10%
Spread over hurdle
(3.63%)