3.056
Revenue£M
30.07
30.03
31.16
31.48
32.67
33.24
33.05
33.15
33.33
33.05
3.397
0.23%
0.99%
26
16.54
Revenue growth%
19.51
18.68
18.43
16.59
15.53
18.01
20.66
18.71
20.51
22.04
15.09
20.51
18.69
32
29.34
Gross margin%
8.34
9.50
7.62
5.02
7.23
6.72
4.58
4.62
4.86
6.02
12.35
4.86
6.37
77
28.65
Operating margin%
28.97
29.48
30.09
32.77
34.40
34.65
32.96
32.34
34.30
37.06
13.56
34.30
32.86
89
20.56
Net margin%
31.92
29.67
27.15
25.20
25.84
27.70
26.13
28.33
29.60
32.39
23.27
28.33
28.01
56
6.378
P/E ratio (avg)x
41.01
42.21
44.28
45.67
44.32
45.71
52.08
55.07
57.82
62.37
37.13
55.07
45.69
14
15.26
EV/EBITx
41.90
41.53
38.43
38.98
43.69
39.03
36.37
38.86
34.88
33.25
19.70
36.37
38.92
70
22.24
FCF yield (avg)%
22.35
21.11
22.17
20.22
22.15
24.59
25.86
23.64
24.31
25.56
9.50
24.59
23.00
37
24.66
FCF margin%
3.54
3.05
3.12
0.81
1.26
3.39
0.63
1.04
0.40
0.40
21.94
0.63
1.15
71
1.041
FCF / Net incomex
2.322
2.267
2.420
2.342
2.522
2.754
3.149
3.061
3.577
3.933
0.877
3.149
2.638
66
4.96
ROIC%
11.32
9.61
10.13
12.23
12.29
13.14
10.63
11.29
13.86
12.73
6.77
12.73
11.78
11
20.31
Return on equity%
20.79
20.23
22.47
20.06
17.64
19.08
21.73
24.53
24.58
25.53
12.95
24.53
21.26
59
21.67
Return on assets%
19.45
17.77
16.22
14.97
17.80
18.50
19.63
20.15
22.42
22.64
22.68
20.15
18.98
73
0.12
EPS£
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.12
1.92%
5.99%
—
11.75
EPS growth%
12.65
14.81
13.96
16.22
16.77
19.00
20.26
22.05
22.55
23.22
20.93
22.05
17.89
65
0.03
Bookvalue per sh£
0.16
0.15
0.14
0.16
0.16
0.16
0.16
0.16
0.17
0.17
0.08
0.74%
1.32%
—
0.03
FCF per share£
0.04
0.04
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.05
0.11
(0.39%)
0.15%
—
0.09
Dividend per sh£
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(1.45%)
(1.80%)
—
13.47
Div yield (avg)%
4.04
5.62
5.07
7.96
6.34
8.40
6.77
5.01
5.37
7.98
4.05
6.77
5.98
31
24.49
Payout ratio%
28.92
27.28
27.36
25.59
26.97
27.03
24.82
25.45
27.42
29.01
14.01
27.03
27.16
82
154.5
Shares (diluted)M
223.8
211.7
243.1
248.3
279.6
315.1
313.4
313.1
326.3
353.4
158.8
4.80%
5.22%
57
19.89
Buyback yield%
5.80
8.36
11.16
11.30
9.55
8.72
8.71
10.63
10.60
10.65
5.83
10.60
10.07
33
0.446
D/E ratiox
1.207
1.179
1.178
1.099
1.160
1.202
1.085
0.957
0.820
0.692
0.659
0.957
1.129
37
9.477
Enterprise value£M
12.21
13.05
13.75
13.94
16.26
17.95
18.89
20.45
19.96
23.37
8.279
7.52%
6.37%
29
29.11
LT debt£M
16.49
19.71
23.24
23.54
23.58
25.08
25.95
29.36
30.93
34.40
23.25
7.85%
8.71%
26
Revenue
£33.05M
0.99%
1.00×
Cost of revenue
£17.17M
1.36%
1.04×
Operating expenses
£5.502M
0.96%
1.00×
Property and equipment
16.67%