4.654
Revenue£M
50.25
52.19
53.99
56.68
60.44
64.61
67.39
70.48
73.86
76.77
4.982
4.90%
4.89%
12
8.30
Revenue growth%
30.43
30.01
28.35
27.32
25.60
24.51
23.79
22.24
21.40
19.68
18.37
22.24
25.05
47
14.02
Gross margin%
14.47
15.32
16.82
14.80
13.91
14.15
13.26
12.51
15.22
15.77
10.12
14.15
14.64
40
29.51
Operating margin%
5.45
2.92
4.75
6.16
6.32
7.83
5.94
8.46
9.59
7.31
27.69
7.83
6.24
47
17.21
Net margin%
5.64
5.01
6.54
6.70
8.68
8.26
6.20
6.78
5.82
6.29
11.08
6.29
6.41
89
24.39
P/E ratio (avg)x
47.42
44.92
43.32
45.68
49.32
49.65
52.58
55.13
57.94
57.19
13.80
55.13
49.48
51
18.56
EV/EBITx
26.61
26.19
28.32
26.33
24.98
26.97
26.09
27.87
29.96
33.71
33.64
27.87
26.79
19
28.43
FCF yield (avg)%
12.62
11.37
8.76
10.29
11.38
9.65
12.51
12.00
10.82
11.42
18.11
11.42
11.38
73
2.55
FCF margin%
21.67
22.70
22.13
22.54
22.07
21.69
20.10
18.43
17.81
15.79
3.94
18.43
21.68
12
1.398
FCF / Net incomex
1.417
1.386
1.449
1.457
1.354
1.284
1.267
1.137
1.015
1.088
0.395
1.137
1.319
48
21.08
ROIC%
16.65
16.41
17.24
14.28
16.78
19.69
17.47
14.73
14.29
16.69
5.57
16.69
16.67
25
11.94
Return on equity%
7.43
7.66
7.79
5.39
3.98
6.08
8.58
7.54
9.86
7.01
24.01
7.54
7.49
8
3.22
Return on assets%
30.17
29.25
28.93
30.17
28.72
28.05
29.81
30.30
30.24
27.61
24.80
29.81
29.53
31
0.07
EPS£
0.09
0.09
0.10
0.09
0.09
0.08
0.09
0.10
0.09
0.10
0.07
1.90%
0.27%
—
12.50
EPS growth%
31.44
33.13
33.49
35.08
36.72
35.41
33.22
33.46
33.61
35.47
16.00
33.61
33.55
90
0.04
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.03
0.15
(0.55%)
(2.33%)
—
0.11
FCF per share£
0.16
0.18
0.20
0.23
0.25
0.27
0.31
0.29
0.33
0.37
0.09
8.22%
9.83%
—
0.07
Dividend per sh£
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.05
0.77%
2.78%
—
11.60
Div yield (avg)%
12.82
13.69
12.27
14.19
16.86
17.13
15.92
13.08
13.11
12.12
29.30
13.11
13.40
67
21.84
Payout ratio%
20.30
22.86
20.37
19.59
19.80
22.01
21.71
22.60
25.24
22.34
12.13
22.34
21.86
78
339.8
Shares (diluted)M
427.2
418.3
468.0
534.4
509.8
518.9
536.6
564.4
570.2
581.8
347.8
2.68%
3.85%
34
2.65
Buyback yield%
9.22
6.85
8.19
10.36
13.35
13.06
10.86
9.05
8.35
9.30
7.24
9.30
9.26
71
0.462
D/E ratiox
0.640
0.602
0.665
0.665
0.652
0.616
0.699
0.786
0.869
0.854
1.216
0.786
0.665
61
75.27
Enterprise value£M
132.1
148.6
162.9
159.2
165.6
174.3
191.6
191.5
198.8
234.0
77.39
7.16%
6.53%
45
29.04
LT debt£M
16.50
17.60
19.69
20.45
20.27
20.59
22.53
22.31
25.46
29.48
10.57
7.78%
6.98%
44
Revenue
£76.77M
4.89%
1.00×
Cost of revenue
£41.51M
4.97%
1.01×
Operating expenses
£14.72M
4.83%
0.99×
Property and equipment
17.36%
Cash and investments
16.05%
Spread over hurdle
(0.94%)