55.13
Revenue£M
59.49
62.13
64.56
66.63
69.98
73.25
75.78
78.97
81.06
83.57
59.92
3.61%
4.12%
44
3.12
Revenue growth%
12.86
11.03
14.01
11.13
9.13
9.92
12.82
13.85
16.60
14.09
6.81
13.85
12.84
91
28.80
Gross margin%
12.93
10.57
12.79
14.21
17.02
20.01
18.52
20.68
21.97
21.46
20.44
20.68
17.77
30
23.43
Operating margin%
3.62
1.33
0.40
0.40
0.40
0.40
2.90
5.02
4.76
6.65
11.70
4.76
2.12
52
7.01
Net margin%
19.95
22.50
25.20
27.26
27.68
29.50
30.09
29.17
27.87
25.91
7.13
29.17
27.47
62
10.18
P/E ratio (avg)x
10.27
9.665
9.477
10.05
9.594
10.57
11.13
12.02
11.07
11.17
36.94
11.13
10.42
89
33.38
EV/EBITx
41.53
39.61
40.64
40.92
45.65
49.07
45.97
44.62
50.06
47.44
27.01
47.44
45.13
21
17.15
FCF yield (avg)%
29.57
27.18
25.78
24.67
26.68
23.75
22.73
23.08
22.54
23.53
7.51
23.08
24.21
79
8.14
FCF margin%
24.53
25.82
23.62
25.77
27.00
24.03
25.98
27.60
27.80
26.63
11.62
26.63
25.90
92
1.552
FCF / Net incomex
0.935
0.910
0.819
0.885
0.804
0.725
0.693
0.697
0.745
0.736
1.300
0.725
0.774
92
12.68
ROIC%
6.29
5.88
5.76
4.23
6.66
7.64
9.08
9.37
11.73
12.85
7.38
9.37
7.15
28
16.28
Return on equity%
21.73
23.91
22.23
24.40
26.59
26.64
27.68
26.06
25.58
27.92
22.56
26.64
25.82
60
26.08
Return on assets%
4.40
3.75
5.23
3.25
3.54
2.78
5.23
2.82
4.47
2.50
5.34
2.82
3.65
75
1.96
EPS£
2.10
1.88
1.67
1.49
1.58
1.35
1.44
1.54
1.46
1.34
2.14
(3.27%)
(4.76%)
—
21.64
EPS growth%
5.77
5.86
5.53
5.25
3.28
1.17
0.40
0.40
0.40
2.88
5.45
0.40
3.08
86
0.61
Bookvalue per sh£
2.86
2.50
2.33
2.19
2.32
2.27
2.18
2.40
2.38
2.19
1.95
(1.17%)
(3.56%)
—
0.98
FCF per share£
0.99
1.08
1.00
1.09
1.22
1.20
1.27
1.41
1.57
1.44
1.55
3.31%
3.55%
—
2.16
Dividend per sh£
2.96
3.14
3.22
3.23
3.77
3.85
4.44
4.64
5.01
5.78
0.50
8.94%
7.95%
—
16.82
Div yield (avg)%
16.59
16.70
16.17
14.13
12.20
14.40
14.74
16.66
14.04
16.27
29.26
14.74
15.45
59
5.04
Payout ratio%
6.57
6.06
4.69
2.16
3.41
0.98
2.18
0.40
0.69
0.40
22.34
0.69
2.17
72
17.37
Shares (diluted)M
28.52
28.11
27.63
28.07
29.39
34.17
40.90
42.42
43.84
52.04
17.62
12.11%
7.50%
77
22.97
Buyback yield%
19.00
18.19
19.65
21.11
20.19
20.81
19.71
21.13
21.42
22.21
2.05
21.13
20.50
24
1.339
D/E ratiox
0.214
0.221
0.226
0.228
0.230
0.232
0.224
0.219
0.208
0.199
0.781
0.219
0.222
58
51.21
Enterprise value£M
46.93
50.80
47.50
43.63
46.11
44.47
44.49
41.79
37.51
40.94
14.77
(2.35%)
(1.22%)
53
62.57
LT debt£M
49.08
46.27
48.93
51.83
53.95
50.11
44.32
41.63
40.68
35.90
8.062
(7.82%)
(3.60%)
42
Revenue
£83.57M
4.12%
1.00×
Cost of revenue
£46.68M
4.64%
1.05×
Operating expenses
£16.33M
3.48%
0.94×
Property and equipment
18.39%
Goodwill & intangibles
16.11%