30.44
Revenue£M
27.86
29.46
31.47
33.46
35.59
36.71
38.39
40.69
42.83
44.23
32.68
4.44%
5.15%
76
28.99
Revenue growth%
28.64
25.80
26.28
26.97
28.35
26.38
26.32
25.06
25.71
22.95
7.98
25.71
26.30
45
11.28
Gross margin%
2.77
3.27
1.16
0.40
2.72
3.38
2.37
1.80
4.17
3.43
5.22
3.38
2.75
28
16.56
Operating margin%
1.60
4.55
1.84
3.96
6.29
7.26
6.45
7.21
7.50
7.49
10.71
7.26
6.37
57
25.77
Net margin%
7.77
5.90
8.56
10.29
12.12
12.47
10.15
12.81
10.65
9.33
5.09
10.65
10.22
49
21.83
P/E ratio (avg)x
41.93
44.32
52.92
58.44
61.82
60.65
69.71
77.08
74.71
83.94
32.21
74.71
61.23
72
33.98
EV/EBITx
40.99
40.91
40.34
41.68
45.75
50.53
59.68
69.04
74.53
84.54
36.11
69.04
48.14
87
22.88
FCF yield (avg)%
24.91
21.98
21.29
19.46
18.26
15.87
13.85
13.00
12.92
14.33
18.67
13.85
17.07
77
7.83
FCF margin%
25.10
27.80
27.84
25.27
25.36
23.19
21.03
20.96
22.93
20.96
21.06
21.03
24.14
90
0.147
FCF / Net incomex
0.235
0.259
0.249
0.259
0.249
0.228
0.231
0.222
0.217
0.193
0.108
0.222
0.233
27
5.86
ROIC%
14.27
11.83
13.83
11.07
10.23
12.67
11.29
12.14
14.82
12.98
4.59
12.67
12.40
94
22.89
Return on equity%
4.79
3.64
5.41
5.98
6.54
7.82
10.74
10.15
12.88
15.58
2.54
10.74
7.18
71
9.76
Return on assets%
21.36
23.79
21.37
23.36
24.40
23.86
23.04
21.96
21.30
21.74
26.64
21.96
22.50
15
0.01
EPS£
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.01
6.28%
8.10%
—
24.90
EPS growth%
20.41
20.15
23.10
23.06
22.65
22.96
22.18
22.22
21.32
23.46
3.49
22.22
22.44
73
0.03
Bookvalue per sh£
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.01
6.52%
4.41%
—
0.02
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.30%)
1.68%
—
0.02
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.01%)
(3.42%)
—
4.60
Div yield (avg)%
26.81
26.60
23.87
22.11
23.87
26.33
27.75
28.83
29.71
30.06
4.07
28.83
26.71
57
24.49
Payout ratio%
30.44
33.16
34.02
33.17
34.57
35.85
34.21
34.75
33.43
36.13
23.11
34.75
34.12
61
323.3
Shares (diluted)M
370.4
406.6
411.6
452.5
507.1
591.8
654.1
750.4
871.8
969.8
326.3
13.85%
9.99%
18
29.38
Buyback yield%
18.62
19.05
17.13
18.45
16.46
14.47
14.65
14.22
16.60
16.68
22.06
14.65
16.64
70
1.206
D/E ratiox
1.135
1.076
1.103
1.089
1.220
1.235
1.184
1.140
1.228
1.209
0.138
1.209
1.162
44
32.31
Enterprise value£M
13.84
13.43
13.59
15.60
17.08
17.35
19.99
21.52
25.37
30.31
38.40
12.16%
9.99%
58
28.63
LT debt£M
35.81
38.29
40.62
41.86
39.59
42.31
40.81
43.78
47.61
54.61
41.29
6.64%
5.76%
21
Revenue
£44.23M
5.15%
1.00×
Cost of revenue
£30.96M
5.15%
1.00×
Operating expenses
£9.248M
5.06%
0.99×
Spread over hurdle
(7.74%)