11.67
Revenue£M
8.561
9.400
10.10
10.78
11.86
12.69
13.76
14.65
15.84
17.48
12.39
8.07%
8.43%
77
11.90
Revenue growth%
17.76
16.70
14.17
13.58
13.87
11.01
12.75
10.12
12.76
12.24
27.49
12.24
13.17
69
10.99
Gross margin%
18.11
16.75
18.37
17.33
16.21
19.03
18.58
18.07
15.88
15.00
22.56
18.07
17.70
7
3.57
Operating margin%
15.43
14.71
13.53
12.57
9.83
7.88
7.37
8.54
7.68
10.23
22.08
7.88
10.03
38
18.77
Net margin%
28.14
29.11
28.09
28.09
29.68
30.13
32.92
32.35
30.03
31.73
17.93
31.73
29.86
58
34.41
P/E ratio (avg)x
25.55
26.11
30.13
33.35
31.96
36.94
42.66
42.98
40.63
44.19
31.45
42.66
35.15
55
24.57
EV/EBITx
32.82
31.86
33.55
34.16
29.96
27.20
29.39
30.27
27.82
23.91
34.46
27.82
30.11
89
3.90
FCF yield (avg)%
8.46
6.04
7.56
7.32
7.80
6.92
4.56
7.15
5.20
4.60
22.93
5.20
7.03
13
8.86
FCF margin%
3.79
6.52
9.33
9.76
12.26
10.43
7.72
8.67
10.78
13.19
2.63
10.43
9.54
50
0.127
FCF / Net incomex
2.079
2.359
2.369
2.376
2.579
2.624
2.777
2.617
2.930
3.266
0.517
2.777
2.598
77
5.31
ROIC%
30.76
32.32
32.74
33.03
34.85
32.61
33.05
34.94
33.25
32.59
19.60
33.05
32.89
63
29.69
Return on equity%
11.88
9.30
11.44
10.65
10.74
12.16
11.62
10.77
7.86
4.96
28.55
10.77
10.76
21
7.17
Return on assets%
11.69
13.34
11.00
10.84
11.48
9.10
9.95
8.67
10.06
12.44
23.68
9.95
10.92
37
0.04
EPS£
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.05
7.67%
10.59%
—
26.93
EPS growth%
8.69
5.71
5.89
6.59
5.74
7.41
5.43
5.39
6.48
6.91
12.55
6.48
6.18
77
0.07
Bookvalue per sh£
0.08
0.09
0.11
0.13
0.13
0.16
0.15
0.17
0.19
0.20
0.06
8.43%
9.10%
—
0.07
FCF per share£
0.10
0.11
0.13
0.14
0.15
0.18
0.19
0.20
0.21
0.24
0.06
9.78%
9.70%
—
0.08
Dividend per sh£
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.07
5.28%
0.48%
—
20.95
Div yield (avg)%
9.76
11.68
12.77
10.63
9.69
9.68
7.19
4.73
6.52
5.47
7.72
6.52
9.69
59
2.79
Payout ratio%
15.73
17.05
15.41
18.16
20.75
19.19
17.79
16.88
17.50
15.01
9.32
17.50
17.28
25
101.0
Shares (diluted)M
70.27
61.88
65.17
67.40
63.18
54.16
57.23
57.66
59.92
55.87
102.6
(2.43%)
(3.20%)
6
29.49
Buyback yield%
24.94
26.69
27.39
27.34
29.67
30.90
28.66
30.96
30.18
30.44
23.49
30.44
29.16
72
1.366
D/E ratiox
2.071
2.191
2.253
2.246
2.430
2.861
3.351
3.542
3.719
3.677
1.769
3.542
2.645
56
15.15
Enterprise value£M
19.62
20.29
23.45
23.83
24.40
24.84
24.08
25.60
26.47
28.31
6.825
3.02%
5.07%
22
18.60
LT debt£M
8.619
9.104
9.444
8.979
10.11
9.763
9.426
8.771
8.617
9.181
10.98
(1.90%)
0.12%
88
Revenue
£17.48M
8.43%
1.00×
Cost of revenue
£11.69M
8.51%
1.01×
Operating expenses
£3.494M
8.09%
0.97×
Property and equipment
16.82%