1.935
Revenue£M
2.400
2.657
2.849
3.148
3.404
3.742
4.037
4.353
4.671
5.010
2.086
8.04%
8.31%
92
2.51
Revenue growth%
18.43
21.01
18.46
19.32
17.91
15.00
15.61
18.32
16.73
18.11
17.98
16.73
18.22
94
16.84
Gross margin%
2.80
4.20
1.82
0.40
0.40
0.40
0.40
0.57
0.40
0.40
18.88
0.40
0.40
79
24.03
Operating margin%
29.53
28.69
29.02
28.95
28.51
27.33
25.61
23.87
21.94
21.03
9.82
23.87
27.92
25
11.76
Net margin%
17.46
19.20
16.26
18.60
16.55
14.08
15.19
13.29
12.35
14.32
14.48
14.08
15.73
43
26.38
P/E ratio (avg)x
13.66
13.85
14.62
14.80
13.59
12.46
13.04
14.32
14.92
13.62
10.07
13.62
13.76
76
20.19
EV/EBITx
39.30
44.31
51.73
59.26
61.17
69.51
70.79
84.34
87.39
91.57
10.33
84.34
65.34
20
6.62
FCF yield (avg)%
16.26
15.80
16.26
16.01
13.54
14.04
11.76
10.75
11.19
13.99
29.37
11.76
14.01
72
20.65
FCF margin%
18.51
19.49
20.72
19.71
22.26
21.43
18.93
18.03
16.41
13.61
10.79
18.03
19.21
78
1.361
FCF / Net incomex
0.650
0.660
0.675
0.604
0.613
0.589
0.533
0.587
0.584
0.618
0.392
0.587
0.609
74
27.06
ROIC%
19.57
21.85
21.83
21.04
18.69
18.85
17.61
20.47
20.61
20.67
28.96
20.47
20.54
32
5.13
Return on equity%
22.41
24.36
23.76
25.02
25.69
27.03
27.20
30.10
28.30
26.91
20.40
27.20
26.30
24
7.77
Return on assets%
17.01
19.57
21.63
24.10
23.34
20.40
18.19
16.19
17.16
16.57
9.75
17.16
18.88
46
0.05
EPS£
0.04
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
(3.55%)
(7.96%)
—
19.49
EPS growth%
0.40
0.40
0.40
3.16
0.40
2.11
2.44
2.36
2.90
4.31
14.32
2.44
2.23
93
0.04
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.09%)
(3.55%)
—
0.04
FCF per share£
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.06
(0.83%)
(0.33%)
—
0.03
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.04
6.52%
5.23%
—
24.58
Div yield (avg)%
26.20
23.67
24.11
23.10
20.78
19.69
19.47
16.49
18.92
16.06
2.83
18.92
20.23
33
3.19
Payout ratio%
10.13
10.86
11.69
10.36
12.74
11.80
8.87
9.99
11.54
12.87
6.04
11.54
11.20
79
71.63
Shares (diluted)M
85.40
93.38
98.61
91.28
101.9
96.20
94.51
87.48
85.69
79.75
70.51
(4.78%)
(0.40%)
67
12.78
Buyback yield%
26.01
25.85
25.37
24.56
24.81
24.75
27.47
27.22
27.25
24.70
23.11
27.22
25.61
81
1.381
D/E ratiox
0.596
0.582
0.652
0.694
0.709
0.802
0.893
1.058
1.088
1.289
1.108
1.058
0.756
35
4.475
Enterprise value£M
3.334
3.785
3.778
4.072
4.464
4.501
4.661
4.543
4.952
5.452
0.643
4.08%
6.82%
63
1.144
LT debt£M
3.615
3.820
3.380
3.543
3.053
3.286
2.978
2.935
3.024
2.886
5.319
(1.11%)
(3.29%)
71
Revenue
£5.010M
8.31%
1.00×
Cost of revenue
£2.579M
8.45%
1.01×
Operating expenses
£1.173M
8.25%
0.99×
Spread over hurdle
(2.60%)