21.83
Revenue£M
96.64
99.51
101.0
101.6
103.7
104.9
109.6
113.3
116.8
117.6
24.00
2.53%
2.41%
13
5.35
Revenue growth%
17.69
20.41
19.04
19.62
19.99
21.91
24.02
23.92
25.41
25.85
27.76
24.02
21.16
41
12.42
Gross margin%
3.10
2.52
3.62
4.58
4.92
2.18
4.59
2.22
1.35
2.93
27.07
2.22
3.01
72
19.01
Operating margin%
8.96
9.29
6.49
6.10
7.33
8.41
6.24
9.20
11.81
14.75
21.28
9.20
8.69
46
11.19
Net margin%
6.82
6.19
4.96
3.70
6.48
8.99
11.65
11.72
9.93
12.24
24.83
11.65
7.90
42
8.387
P/E ratio (avg)x
56.68
59.72
66.48
67.47
76.35
86.29
95.67
105.6
125.0
131.5
11.32
105.6
81.32
70
36.51
EV/EBITx
9.018
9.346
10.03
8.954
7.760
7.463
7.313
6.207
5.370
5.173
12.00
6.207
7.612
52
10.10
FCF yield (avg)%
11.83
9.82
7.95
8.50
10.24
10.79
8.24
7.37
5.99
4.58
19.95
7.37
8.37
30
25.27
FCF margin%
19.11
21.49
22.91
25.07
26.51
27.10
26.74
29.53
29.33
29.59
13.71
29.33
26.62
45
0.227
FCF / Net incomex
0.664
0.611
0.557
0.531
0.596
0.571
0.597
0.553
0.633
0.723
0.683
0.597
0.597
90
19.21
ROIC%
10.83
8.74
9.67
8.03
6.84
4.10
6.83
8.85
7.37
7.82
11.53
7.37
7.93
23
13.98
Return on equity%
23.74
21.99
23.24
23.77
24.00
26.89
26.76
29.16
31.53
31.41
8.59
29.16
25.38
21
10.38
Return on assets%
17.02
18.76
16.70
15.28
16.26
18.52
20.70
21.38
21.05
19.94
22.03
20.70
18.64
77
0.03
EPS£
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.03
7.27%
6.29%
—
29.48
EPS growth%
25.05
24.05
26.57
23.83
24.52
22.27
24.62
22.02
24.20
22.07
7.33
22.27
24.12
72
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.03
1.87%
2.06%
—
0.03
FCF per share£
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.03
7.01%
7.51%
—
0.03
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.43%
2.55%
—
18.67
Div yield (avg)%
14.39
14.22
14.36
11.83
10.72
10.02
10.03
13.00
14.98
17.24
10.57
13.00
13.61
92
9.26
Payout ratio%
19.25
21.74
20.96
23.39
21.63
24.59
22.88
20.61
19.67
20.63
18.50
20.63
21.29
67
1.176
Shares (diluted)B
0.740
0.771
0.832
0.877
0.820
0.839
0.864
0.853
0.742
0.655
1.116
(4.38%)
(2.87%)
78
13.32
Buyback yield%
8.78
6.90
7.36
9.47
9.63
9.65
10.29
10.68
10.91
10.26
7.08
10.29
9.64
95
0.896
D/E ratiox
1.777
1.953
2.066
2.089
2.413
2.297
2.649
2.879
2.931
2.960
0.440
2.879
2.355
30
57.56
Enterprise value£M
18.25
17.35
18.72
20.80
19.82
18.05
19.32
20.41
21.04
23.32
29.03
3.30%
1.64%
29
66.14
LT debt£M
77.49
79.96
78.53
70.01
63.91
58.90
54.43
52.52
58.14
60.96
6.086
(0.94%)
(2.64%)
25
Revenue
£117.6M
2.41%
1.00×
Cost of revenue
£78.04M
2.70%
1.03×
Operating expenses
£18.63M
1.39%
0.90×
Cash and investments
18.80%
Return on capital
148.88%
Spread over hurdle
141.52%