4.081
Revenue£M
1.833
2.000
2.115
2.288
2.495
2.734
3.006
3.266
3.552
3.847
4.458
9.04%
8.37%
44
27.31
Revenue growth%
15.72
15.94
13.51
16.49
14.89
16.27
18.65
18.18
20.10
18.78
26.14
18.65
16.38
36
27.91
Gross margin%
19.09
18.38
16.25
13.34
11.39
14.25
11.94
11.32
9.19
6.71
3.66
11.32
12.64
95
13.28
Operating margin%
23.61
26.38
25.50
27.58
25.00
23.13
24.21
24.60
23.02
22.96
7.38
23.13
24.41
30
22.01
Net margin%
15.68
13.13
11.78
11.93
8.96
9.11
8.70
10.53
7.67
9.37
2.99
9.11
9.95
73
36.64
P/E ratio (avg)x
12.15
11.23
10.97
11.53
9.742
10.51
11.11
11.24
11.59
10.60
18.75
11.11
11.17
34
18.58
EV/EBITx
17.59
16.70
19.29
19.60
22.63
26.60
29.56
28.84
28.93
31.09
20.16
28.93
24.62
85
23.96
FCF yield (avg)%
22.92
19.98
22.15
20.50
19.72
21.52
20.01
20.22
22.93
21.56
11.20
21.52
21.01
21
20.83
FCF margin%
3.03
1.74
0.40
0.40
1.74
3.13
3.01
3.09
2.50
2.13
23.53
3.01
2.32
64
0.541
FCF / Net incomex
0.733
0.725
0.761
0.692
0.591
0.638
0.579
0.508
0.550
0.477
0.121
0.550
0.614
87
3.01
ROIC%
12.69
10.72
9.91
9.87
12.04
13.78
12.68
15.28
14.57
15.67
7.83
14.57
12.68
22
3.80
Return on equity%
14.10
16.11
17.30
19.15
21.01
23.84
23.41
23.10
24.96
27.57
12.48
23.84
22.05
43
20.73
Return on assets%
9.32
9.65
10.07
11.79
11.60
8.82
8.99
6.68
4.51
3.25
23.05
6.68
9.15
16
0.01
EPS£
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.32%
3.46%
—
29.81
EPS growth%
6.08
3.80
2.46
4.35
3.72
3.61
1.96
2.62
5.06
3.04
17.68
3.04
3.66
39
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
12.07%
6.10%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.01
12.97%
10.78%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.33%
4.16%
—
11.38
Div yield (avg)%
2.74
4.82
6.95
9.25
9.23
10.21
9.00
10.50
11.27
12.30
13.02
10.50
9.24
89
26.68
Payout ratio%
5.01
5.43
7.45
5.29
4.74
7.65
9.80
11.53
9.39
10.41
10.65
9.80
7.55
32
83.45
Shares (diluted)M
110.5
116.8
125.3
136.9
134.6
155.8
170.5
171.1
160.1
176.7
79.07
5.59%
5.86%
22
20.85
Buyback yield%
11.85
10.45
8.42
9.18
10.12
10.31
8.63
9.58
8.32
5.91
13.19
8.63
9.38
40
1.582
D/E ratiox
1.732
1.733
1.887
2.043
2.239
2.158
2.052
2.084
1.964
1.999
0.325
2.052
2.021
17
1.614
Enterprise value£M
2.366
2.493
2.602
2.623
2.939
2.877
3.252
3.574
3.713
3.751
2.856
5.00%
3.85%
13
4.216
LT debt£M
0.361
0.387
0.412
0.448
0.419
0.434
0.464
0.504
0.488
0.546
3.737
5.45%
5.28%
74
Revenue
£3.847M
8.37%
1.00×
Cost of revenue
£1.784M
8.84%
1.04×
Operating expenses
£0.757M
7.59%
0.93×
Property and equipment
18.99%