40.06
Revenue£M
21.71
23.88
26.38
28.53
30.47
33.65
36.41
39.31
42.74
45.85
41.86
8.52%
8.82%
36
27.37
Revenue growth%
3.52
6.46
8.74
9.17
7.24
5.19
2.60
0.40
0.70
3.13
23.45
2.60
4.35
37
8.81
Gross margin%
2.59
3.33
0.64
3.14
2.24
0.87
2.46
1.84
0.40
0.40
7.09
0.87
2.04
58
27.32
Operating margin%
12.80
11.72
13.49
13.64
16.10
18.96
16.02
16.85
19.57
22.27
3.05
18.96
16.06
34
23.37
Net margin%
9.78
12.04
9.75
10.32
9.35
11.03
8.36
5.53
6.98
7.08
29.35
7.08
9.55
37
27.56
P/E ratio (avg)x
30.85
32.37
36.67
33.67
32.24
35.98
40.20
40.01
43.74
44.69
33.31
40.20
36.32
25
30.24
EV/EBITx
13.28
14.84
15.44
16.08
15.72
15.88
18.20
16.98
17.05
16.32
26.53
16.98
15.98
49
26.33
FCF yield (avg)%
1.57
3.89
3.08
4.54
4.69
5.89
4.42
4.64
6.33
6.12
6.63
5.89
4.59
8
10.19
FCF margin%
12.23
11.41
11.01
8.41
8.50
7.47
8.25
9.84
12.09
15.03
9.82
9.84
10.43
52
1.338
FCF / Net incomex
1.659
1.577
1.835
1.957
2.067
2.346
2.484
2.589
2.615
2.512
1.261
2.512
2.207
66
21.52
ROIC%
0.40
1.20
0.40
0.40
0.40
3.29
4.53
4.93
2.99
3.86
5.57
3.86
2.10
19
23.27
Return on equity%
10.07
12.54
14.42
14.81
13.59
14.38
17.26
15.13
13.77
16.06
5.25
15.13
14.40
6
23.42
Return on assets%
17.00
14.50
14.50
12.96
12.28
10.99
9.32
12.04
10.98
9.15
28.86
10.98
12.16
41
0.10
EPS£
0.16
0.17
0.16
0.16
0.17
0.15
0.15
0.13
0.12
0.10
0.11
(9.20%)
(3.87%)
—
3.46
EPS growth%
9.60
9.54
9.18
9.13
11.13
8.26
6.06
8.91
7.07
5.40
6.57
7.07
9.02
73
0.16
Bookvalue per sh£
0.24
0.24
0.23
0.27
0.27
0.28
0.30
0.33
0.31
0.34
0.04
4.98%
5.12%
—
0.10
FCF per share£
0.16
0.19
0.22
0.23
0.24
0.26
0.25
0.30
0.30
0.34
0.03
7.04%
8.79%
—
0.04
Dividend per sh£
0.18
0.17
0.19
0.21
0.22
0.22
0.24
0.24
0.27
0.31
0.13
6.89%
5.76%
—
21.48
Div yield (avg)%
17.74
18.69
20.41
21.80
23.71
25.20
22.32
19.48
20.55
19.22
25.32
20.55
20.48
43
22.17
Payout ratio%
13.36
14.07
16.08
16.39
15.50
15.84
17.05
15.12
17.56
17.70
13.58
17.05
15.96
29
92.51
Shares (diluted)M
154.9
156.0
180.6
212.2
243.2
282.8
325.0
318.3
361.1
393.9
96.41
10.12%
10.57%
32
13.51
Buyback yield%
10.46
13.16
11.24
12.01
11.56
13.89
15.63
15.78
18.42
17.07
23.79
15.78
13.52
71
0.969
D/E ratiox
1.027
1.156
1.210
1.216
1.183
1.209
1.224
1.269
1.411
1.529
0.187
1.269
1.213
74
28.85
Enterprise value£M
50.45
49.55
54.42
61.30
63.90
71.66
70.92
79.71
91.51
89.35
15.05
6.93%
6.88%
27
17.66
LT debt£M
55.60
59.30
58.59
56.42
62.70
61.15
70.74
82.68
82.56
88.25
3.431
7.08%
5.98%
41
Revenue
£45.85M
8.82%
1.00×
Cost of revenue
£25.71M
8.64%
0.98×
Operating expenses
£9.573M
9.12%
1.03×
Goodwill & intangibles
18.22%
Property and equipment
14.22%