19.44
Revenue£M
15.77
16.46
17.67
18.62
20.21
21.36
22.56
24.36
25.54
27.75
20.25
6.55%
6.49%
62
27.30
Revenue growth%
18.11
15.81
18.08
15.53
14.28
17.18
17.98
15.81
15.73
13.23
28.08
15.81
15.81
19
11.67
Gross margin%
10.65
11.11
12.90
13.55
14.80
13.70
11.55
8.80
10.36
8.57
19.16
10.36
11.33
26
15.72
Operating margin%
5.77
3.31
0.40
0.40
0.40
2.31
3.24
4.81
4.35
1.39
21.39
3.24
2.78
78
14.77
Net margin%
36.30
35.05
32.07
32.51
35.09
36.87
36.52
36.02
33.22
34.67
13.33
36.02
35.07
55
27.30
P/E ratio (avg)x
20.44
23.59
26.75
27.51
30.62
34.93
37.86
37.49
38.94
38.25
25.08
37.86
32.78
62
30.65
EV/EBITx
25.13
24.83
26.48
29.85
28.17
32.08
34.88
39.46
43.87
41.57
19.78
39.46
30.96
73
18.81
FCF yield (avg)%
7.19
4.25
2.19
3.85
3.28
4.12
3.19
5.67
6.15
4.56
22.86
4.56
4.18
13
8.40
FCF margin%
7.89
6.01
7.75
6.58
7.23
7.79
6.53
7.70
5.55
5.41
27.93
6.53
6.90
50
1.312
FCF / Net incomex
1.100
1.238
1.308
1.547
1.547
1.535
1.815
1.787
1.866
2.239
0.196
1.815
1.547
30
27.88
ROIC%
22.52
24.88
25.21
24.31
26.48
28.32
27.86
26.34
27.38
25.22
22.74
27.38
25.78
47
3.98
Return on equity%
21.79
19.92
17.71
20.34
21.90
22.02
24.24
26.91
25.58
26.43
17.07
25.58
21.96
25
8.90
Return on assets%
8.50
9.78
9.70
10.29
7.29
7.05
5.99
8.26
8.70
9.40
29.38
8.26
8.60
89
0.16
EPS£
0.27
0.32
0.33
0.35
0.38
0.38
0.44
0.48
0.55
0.56
0.18
8.35%
8.00%
—
21.10
EPS growth%
12.13
11.57
8.60
7.90
7.32
6.43
5.91
5.11
5.59
4.78
16.43
5.59
6.87
63
0.36
Bookvalue per sh£
0.26
0.26
0.31
0.35
0.42
0.48
0.52
0.58
0.60
0.70
0.49
10.71%
11.87%
—
0.27
FCF per share£
0.46
0.52
0.51
0.47
0.48
0.50
0.52
0.56
0.59
0.68
0.43
6.90%
3.60%
—
0.47
Dividend per sh£
0.18
0.22
0.21
0.23
0.22
0.27
0.30
0.33
0.39
0.41
0.54
13.30%
8.93%
—
20.03
Div yield (avg)%
13.48
11.98
13.84
15.88
14.56
14.62
16.72
18.54
16.22
18.47
13.59
16.72
15.25
20
21.60
Payout ratio%
6.14
7.45
6.25
6.10
7.37
10.15
11.95
11.47
9.59
6.77
23.47
10.15
7.41
21
55.32
Shares (diluted)M
64.60
70.49
72.59
68.77
66.55
75.00
81.85
90.18
97.39
94.75
57.45
7.32%
4.37%
38
25.39
Buyback yield%
16.69
17.60
15.98
15.05
16.39
14.39
12.44
14.53
13.48
13.88
27.63
13.88
14.79
5
0.859
D/E ratiox
0.252
0.261
0.247
0.264
0.284
0.319
0.310
0.357
0.350
0.363
1.147
0.350
0.297
35
4.680
Enterprise value£M
7.172
7.667
7.834
8.315
8.064
7.275
6.300
6.476
6.136
6.617
5.524
(3.88%)
(0.58%)
55
4.100
LT debt£M
29.79
31.44
32.70
33.31
38.29
38.94
38.35
39.70
47.15
47.69
22.71
4.49%
4.66%
91
Revenue
£27.75M
6.49%
1.00×
Cost of revenue
£15.86M
6.50%
1.00×
Operating expenses
£3.923M
6.41%
0.99×
Property and equipment
14.91%
Spread over hurdle
(3.14%)