5.953
Revenue£M
9.472
9.926
10.71
11.54
12.44
13.58
14.75
15.88
17.01
18.08
6.262
7.76%
7.19%
55
27.49
Revenue growth%
26.06
25.98
25.75
25.56
24.40
21.77
21.66
23.54
25.90
24.41
20.14
23.54
24.99
54
9.31
Gross margin%
19.34
18.00
18.69
20.77
19.37
22.14
21.34
24.05
25.95
25.23
29.15
24.05
21.05
52
26.45
Operating margin%
18.45
17.59
20.40
19.16
20.08
17.66
19.15
18.81
20.93
20.54
7.06
19.15
19.15
9
8.64
Net margin%
33.97
31.26
30.61
31.25
32.73
32.24
32.27
33.01
30.36
29.63
6.38
32.24
31.75
21
17.44
P/E ratio (avg)x
28.56
27.87
27.75
29.65
30.24
30.39
31.64
30.35
33.44
33.85
27.58
31.64
30.29
77
8.216
EV/EBITx
44.96
47.70
53.50
56.94
59.38
61.86
71.42
80.09
88.60
91.47
8.829
80.09
60.62
73
8.33
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.42
0.40
0.40
11
25.73
FCF margin%
4.30
5.06
4.56
3.02
0.40
0.44
0.40
0.40
0.93
0.83
23.57
0.44
0.88
43
0.779
FCF / Net incomex
2.091
2.331
2.765
3.129
3.524
3.648
4.320
5.076
5.291
6.212
1.131
5.076
3.586
8
23.96
ROIC%
21.41
24.13
21.54
18.92
21.12
24.10
22.16
23.84
21.50
19.80
25.68
22.16
21.52
49
21.78
Return on equity%
24.52
21.93
20.01
17.77
16.29
19.27
18.38
20.06
22.89
20.37
23.83
20.06
20.03
56
10.07
Return on assets%
20.85
19.77
20.20
20.00
22.54
21.00
21.13
23.17
21.92
19.71
21.90
21.13
20.92
71
0.07
EPS£
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.12
0.13
0.07
4.32%
4.39%
—
2.28
EPS growth%
23.33
24.90
26.92
26.22
26.07
27.95
28.38
25.46
22.79
24.55
19.66
25.46
25.77
45
0.09
Bookvalue per sh£
0.10
0.11
0.10
0.10
0.11
0.10
0.09
0.09
0.08
0.08
0.07
(6.88%)
(2.48%)
—
0.10
FCF per share£
0.08
0.07
0.07
0.08
0.08
0.08
0.07
0.08
0.08
0.09
0.05
1.41%
1.37%
—
0.09
Dividend per sh£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(1.88%)
—
—
2.74
Div yield (avg)%
0.79
1.03
3.93
3.78
2.89
4.03
2.22
1.05
1.52
3.03
29.92
2.22
2.55
73
9.24
Payout ratio%
0.40
3.07
4.28
6.01
8.70
8.35
7.85
7.26
5.88
6.32
21.70
7.26
6.16
18
72.93
Shares (diluted)M
85.29
100.4
111.6
114.5
117.5
134.2
147.3
151.6
150.1
161.0
72.51
6.50%
6.56%
62
11.84
Buyback yield%
28.17
28.58
26.18
27.25
27.47
25.00
24.73
24.14
22.27
20.37
3.37
24.14
25.59
33
0.713
D/E ratiox
0.491
0.474
0.531
0.499
0.547
0.583
0.595
0.639
0.602
0.554
0.142
0.595
0.551
26
12.19
Enterprise value£M
3.094
2.642
2.228
2.401
2.062
1.834
1.926
2.078
1.784
1.639
0.975
(4.49%)
(5.79%)
10
17.92
LT debt£M
6.607
7.622
8.358
8.239
7.594
7.868
8.261
9.442
9.873
9.886
10.93
5.42%
3.76%
28
Revenue
£18.08M
7.19%
1.00×
Cost of revenue
£10.44M
7.06%
0.99×
Operating expenses
£2.183M
7.66%
1.04×
Property and equipment
14.89%
Spread over hurdle
20.56%