9.363
Revenue£M
17.91
18.81
20.48
21.83
22.82
24.08
26.17
27.61
29.59
31.13
9.962
6.41%
6.36%
14
24.78
Revenue growth%
18.97
16.47
13.89
11.44
13.98
11.65
8.71
8.75
11.63
10.75
28.20
10.75
11.64
62
20.24
Gross margin%
25.26
25.37
27.01
24.45
22.24
24.08
21.16
19.41
21.21
20.70
14.28
21.16
23.16
82
2.61
Operating margin%
14.77
11.95
13.08
11.98
14.17
13.27
11.06
13.00
13.92
14.47
17.18
13.27
13.17
63
19.20
Net margin%
10.05
11.52
12.91
11.84
11.41
12.00
14.81
17.36
15.54
15.64
6.70
15.54
12.45
19
29.36
P/E ratio (avg)x
17.49
17.84
17.20
18.02
18.63
18.26
18.07
18.79
18.13
16.80
8.052
18.13
18.04
15
34.08
EV/EBITx
20.34
21.86
23.51
21.08
21.53
19.81
20.20
20.77
19.35
17.67
31.07
19.81
20.56
9
10.73
FCF yield (avg)%
18.00
19.46
19.81
19.01
21.42
19.13
19.33
17.85
19.45
18.31
28.69
19.13
19.23
85
26.18
FCF margin%
0.40
3.14
3.83
4.45
3.77
2.51
1.18
3.50
4.48
3.96
12.33
3.50
3.64
6
0.267
FCF / Net incomex
1.176
1.116
1.245
1.379
1.512
1.722
1.824
1.928
2.174
2.094
0.368
1.928
1.617
35
23.25
ROIC%
15.67
15.01
12.44
12.65
10.02
12.80
12.11
10.41
12.53
11.21
27.74
12.11
12.49
20
13.67
Return on equity%
5.97
3.99
5.76
6.26
5.07
2.59
2.79
0.40
2.11
4.91
28.62
2.59
4.45
90
2.28
Return on assets%
16.77
13.77
12.31
10.06
12.53
12.56
13.51
13.46
12.31
13.11
14.35
13.11
12.83
18
0.14
EPS£
0.09
0.11
0.12
0.11
0.13
0.14
0.16
0.16
0.18
0.17
0.15
6.40%
7.41%
—
17.75
EPS growth%
20.93
22.61
21.86
20.75
17.99
18.30
20.55
20.62
17.88
15.47
7.47
18.30
20.59
84
0.28
Bookvalue per sh£
0.29
0.34
0.39
0.38
0.44
0.48
0.53
0.60
0.62
0.63
0.17
7.73%
8.05%
—
0.14
FCF per share£
0.11
0.10
0.11
0.11
0.13
0.13
0.13
0.13
0.13
0.11
0.22
(1.99%)
0.22%
—
0.34
Dividend per sh£
0.54
0.54
0.60
0.62
0.65
0.79
0.79
0.91
1.04
1.05
0.10
9.97%
8.89%
—
9.05
Div yield (avg)%
28.65
30.44
30.76
29.52
29.27
30.65
32.57
32.89
33.81
34.18
2.75
32.89
30.71
17
19.00
Payout ratio%
16.99
15.84
17.32
20.15
20.28
20.87
19.45
18.40
17.44
19.31
23.67
19.31
18.85
68
47.02
Shares (diluted)M
60.59
65.93
73.35
70.65
66.79
61.39
63.86
56.98
54.02
48.84
47.46
(6.07%)
(1.20%)
87
21.08
Buyback yield%
14.02
12.88
11.53
11.53
14.10
16.58
15.63
15.15
12.71
13.89
8.13
15.15
13.96
82
0.808
D/E ratiox
1.274
1.474
1.505
1.711
2.030
2.210
2.320
2.279
2.302
2.329
0.192
2.302
2.120
43
24.52
Enterprise value£M
15.73
13.96
14.70
14.71
14.52
15.74
13.82
13.97
15.18
14.59
34.10
0.09%
0.07%
52
32.80
LT debt£M
31.25
33.12
38.09
39.24
40.56
40.25
42.15
45.36
48.00
53.86
6.772
5.83%
6.44%
95
Revenue
£31.13M
6.36%
1.00×
Cost of revenue
£21.49M
6.63%
1.03×
Operating expenses
£6.631M
5.62%
0.93×
Cash and investments
15.96%
Spread over hurdle
(5.03%)