14.71
Revenue£M
18.85
19.38
19.98
20.04
19.95
20.59
20.91
20.72
20.73
21.33
15.95
1.35%
1.16%
39
5.20
Revenue growth%
3.01
3.20
2.11
2.57
0.40
1.85
1.70
3.72
6.55
9.11
8.32
3.72
2.79
46
14.44
Gross margin%
12.39
13.41
11.44
9.35
11.54
10.65
12.57
11.62
11.49
9.22
22.85
11.49
11.51
47
20.27
Operating margin%
4.27
3.58
4.10
4.14
6.31
6.60
8.29
8.18
6.20
8.48
20.08
8.18
6.26
30
26.60
Net margin%
20.61
20.00
21.54
20.25
21.69
21.26
19.49
17.82
15.54
17.06
11.60
17.82
20.12
79
14.80
P/E ratio (avg)x
10.18
10.35
10.58
11.31
10.38
9.543
8.790
8.885
8.253
8.679
26.37
8.790
9.863
29
28.45
EV/EBITx
25.67
23.29
25.08
24.38
21.69
20.98
21.36
21.87
22.23
23.33
22.81
21.87
22.76
57
15.88
FCF yield (avg)%
9.53
11.51
8.74
11.71
12.52
11.74
9.91
9.33
10.65
12.57
5.31
10.65
11.08
37
13.21
FCF margin%
4.50
3.77
3.46
5.39
7.48
7.97
9.87
10.61
12.31
14.10
15.65
10.61
7.73
42
1.729
FCF / Net incomex
1.537
1.448
1.397
1.335
1.366
1.311
1.253
1.310
1.328
1.195
1.312
1.310
1.332
64
22.87
ROIC%
14.48
14.66
12.98
12.53
11.72
14.69
14.93
12.72
12.40
14.08
2.02
14.08
13.53
16
24.11
Return on equity%
16.53
13.82
11.50
9.43
9.42
9.73
11.50
12.75
15.17
17.76
22.02
12.75
12.13
30
17.70
Return on assets%
26.69
28.69
29.76
28.54
26.15
24.93
25.36
28.10
30.61
27.92
28.20
27.92
28.01
34
0.05
EPS£
0.13
0.14
0.14
0.14
0.15
0.16
0.16
0.20
0.23
0.25
0.05
9.69%
6.71%
—
19.41
EPS growth%
18.74
20.88
19.43
19.77
21.11
22.27
22.90
21.51
20.74
19.80
29.51
21.51
20.81
60
0.06
Bookvalue per sh£
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.06
0.07
0.07
0.20
(0.43%)
(0.02%)
—
0.04
FCF per share£
0.25
0.24
0.28
0.29
0.28
0.31
0.36
0.36
0.38
0.42
0.05
8.66%
6.53%
—
0.03
Dividend per sh£
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.06
4.49%
(0.26%)
—
9.68
Div yield (avg)%
31.03
32.00
29.70
27.17
27.56
25.34
26.38
23.40
21.48
20.57
10.25
23.40
26.77
25
22.74
Payout ratio%
18.82
19.80
19.38
20.81
22.42
22.36
20.16
19.30
19.52
17.29
9.76
19.52
19.66
16
61.54
Shares (diluted)M
49.56
43.53
44.93
48.10
49.54
42.84
45.20
44.03
38.09
41.22
61.00
(3.61%)
(2.42%)
82
10.07
Buyback yield%
28.19
31.13
33.74
35.11
32.43
34.09
35.33
36.88
36.51
36.65
10.53
36.51
34.60
89
1.467
D/E ratiox
0.366
0.359
0.336
0.343
0.375
0.341
0.337
0.325
0.335
0.355
0.728
0.337
0.342
28
5.013
Enterprise value£M
19.28
22.79
25.50
25.12
30.10
29.40
33.01
36.74
43.06
43.50
13.83
7.64%
10.53%
37
9.068
LT debt£M
13.02
11.71
10.76
9.933
9.660
8.319
7.329
7.936
7.742
7.013
1.957
(6.20%)
(5.45%)
35
Revenue
£21.33M
1.16%
1.00×
Cost of revenue
£12.78M
0.99%
0.98×
Operating expenses
£4.216M
1.88%
1.07×
Property and equipment
15.44%
Spread over hurdle
(4.88%)