55.34
Revenue£M
64.14
64.53
63.49
65.17
65.03
64.00
63.10
61.72
61.27
60.53
57.70
(1.43%)
(0.66%)
81
23.76
Revenue growth%
0.40
1.07
0.40
1.55
2.01
4.15
4.17
3.91
2.92
1.44
26.18
3.91
1.78
87
2.92
Gross margin%
16.92
16.49
15.44
15.84
15.19
17.36
18.46
18.45
16.17
14.16
8.23
17.36
16.33
63
17.52
Operating margin%
8.26
8.87
6.88
6.97
6.05
3.12
0.53
0.40
0.40
1.80
7.77
0.53
4.59
85
5.19
Net margin%
8.24
6.20
4.06
3.96
1.64
2.29
2.18
0.40
0.40
0.40
28.16
0.40
2.24
53
22.81
P/E ratio (avg)x
14.63
16.02
17.21
16.62
17.56
17.26
18.64
20.47
20.60
19.45
25.40
19.45
17.41
83
22.08
EV/EBITx
54.95
56.54
62.84
66.82
65.74
75.93
87.04
98.23
102.7
110.3
12.65
98.23
71.37
74
26.31
FCF yield (avg)%
8.83
6.16
7.43
5.71
5.90
4.70
3.74
1.29
1.36
4.21
16.77
3.74
5.20
73
27.74
FCF margin%
19.16
17.29
16.47
15.29
12.87
11.96
12.95
11.82
11.40
9.04
8.52
11.82
12.91
24
1.356
FCF / Net incomex
1.595
1.495
1.416
1.292
1.139
0.982
0.915
0.873
0.916
0.994
0.995
0.916
1.066
39
17.15
ROIC%
4.96
2.87
5.64
7.02
6.33
7.93
7.72
4.99
5.63
7.70
5.69
7.70
5.98
93
26.01
Return on equity%
10.99
8.96
7.32
8.51
6.88
6.07
3.76
3.82
5.17
6.31
21.72
5.17
6.59
28
18.12
Return on assets%
8.68
9.80
12.58
13.56
15.17
12.97
11.16
10.73
9.01
6.15
28.26
10.73
10.95
30
0.05
EPS£
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.05
(4.09%)
(3.03%)
—
4.57
EPS growth%
23.24
25.75
23.06
22.98
20.73
18.38
20.67
23.28
22.60
23.97
16.18
22.60
23.02
23
0.16
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.10
0.14%
1.17%
—
0.05
FCF per share£
0.13
0.12
0.10
0.11
0.12
0.12
0.11
0.11
0.10
0.10
0.15
(3.46%)
(3.38%)
—
0.14
Dividend per sh£
0.23
0.22
0.24
0.25
0.28
0.29
0.29
0.33
0.36
0.38
0.08
6.52%
5.28%
—
3.99
Div yield (avg)%
20.95
21.09
23.60
21.69
19.79
20.52
20.87
18.96
20.42
20.02
16.16
20.42
20.70
54
15.79
Payout ratio%
21.99
23.91
25.03
25.04
22.23
21.60
23.71
23.38
22.21
25.15
10.32
23.38
23.54
55
138.0
Shares (diluted)M
139.7
136.2
139.7
137.6
145.6
154.6
149.6
141.7
154.7
151.2
131.2
0.76%
0.21%
56
3.16
Buyback yield%
20.46
21.77
19.78
17.37
15.60
12.79
10.19
8.24
6.68
9.34
13.98
9.34
14.20
21
0.331
D/E ratiox
0.340
0.295
0.273
0.255
0.266
0.273
0.254
0.225
0.210
0.182
0.156
0.225
0.260
80
34.08
Enterprise value£M
29.47
32.65
31.42
29.19
29.60
27.69
30.63
32.86
35.36
34.01
14.19
2.81%
1.30%
34
24.39
LT debt£M
39.98
36.22
39.44
41.21
41.77
40.25
42.90
44.42
41.25
38.37
23.49
(1.68%)
(0.50%)
61
Revenue
£60.53M
(0.66%)
1.00×
Cost of revenue
£42.37M
(0.66%)
1.00×
Operating expenses
£11.85M
(0.48%)
1.02×
Cash and investments
16.81%
Property and equipment
15.58%
Spread over hurdle
(4.10%)