5.230
Revenue£M
4.157
4.240
4.402
4.491
4.581
4.735
4.854
4.978
5.162
5.186
5.856
2.51%
2.70%
71
15.09
Revenue growth%
32.30
31.09
28.38
29.70
28.16
25.82
27.22
24.89
24.96
23.23
17.99
24.96
27.69
60
22.02
Gross margin%
11.14
8.50
7.65
9.55
11.61
9.01
11.36
10.84
12.79
14.40
13.15
11.36
10.99
46
14.20
Operating margin%
33.50
36.17
37.58
35.37
34.36
36.46
38.57
40.95
39.91
42.36
5.62
39.91
37.02
41
27.94
Net margin%
13.47
11.55
9.19
10.83
13.30
14.93
12.31
13.59
12.46
12.02
18.81
12.46
12.39
85
9.352
P/E ratio (avg)x
11.56
11.85
12.66
12.83
13.39
14.19
16.46
17.48
19.59
18.93
12.20
17.48
13.79
38
28.04
EV/EBITx
33.54
31.63
34.15
30.27
33.14
32.19
33.25
29.97
28.07
28.77
13.24
29.97
31.91
85
7.28
FCF yield (avg)%
21.96
21.74
21.68
21.57
19.08
19.46
18.02
15.71
17.51
19.12
25.02
18.02
19.29
48
5.77
FCF margin%
11.67
11.90
11.13
10.05
8.19
10.15
12.30
11.07
10.34
8.03
9.59
10.34
10.70
20
0.920
FCF / Net incomex
1.255
1.373
1.280
1.364
1.219
1.088
1.203
1.086
1.059
0.982
1.535
1.086
1.211
32
18.62
ROIC%
23.36
21.64
20.08
18.64
18.49
19.45
22.42
21.53
20.83
18.63
23.59
20.83
20.46
47
13.91
Return on equity%
27.20
26.24
24.20
25.29
26.38
28.42
31.06
32.45
30.33
32.05
21.81
31.06
27.81
20
23.49
Return on assets%
22.52
20.68
19.79
21.50
22.20
23.72
22.57
22.82
25.58
24.15
20.11
23.72
22.54
25
0.09
EPS£
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.09
0.09
0.54%
0.50%
—
17.87
EPS growth%
23.00
20.38
23.18
22.44
21.55
23.16
24.31
22.76
21.03
21.51
23.21
22.76
22.60
94
0.08
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.76%)
(4.20%)
—
0.04
FCF per share£
0.13
0.13
0.13
0.13
0.12
0.13
0.12
0.12
0.14
0.15
0.06
3.93%
1.27%
—
0.07
Dividend per sh£
0.12
0.12
0.12
0.12
0.14
0.13
0.14
0.14
0.16
0.19
0.10
6.97%
4.91%
—
4.21
Div yield (avg)%
24.84
27.74
29.53
28.27
29.40
31.31
29.95
27.30
29.09
30.47
7.91
29.95
29.24
38
17.86
Payout ratio%
1.78
3.38
6.35
5.23
6.84
4.98
3.09
4.05
2.44
5.01
5.56
4.05
4.51
27
29.51
Shares (diluted)M
25.72
28.61
31.50
30.30
29.57
28.22
26.92
26.31
26.37
27.47
30.04
(1.46%)
0.78%
66
2.45
Buyback yield%
11.69
11.38
10.37
7.60
6.00
7.71
5.84
7.14
8.64
7.68
8.93
7.68
7.70
75
1.582
D/E ratiox
1.222
1.224
1.278
1.266
1.153
1.269
1.412
1.478
1.451
1.617
1.477
1.451
1.273
14
0.378
Enterprise value£M
1.583
1.530
1.460
1.627
1.748
1.618
1.632
1.769
1.623
1.734
5.316
(0.16%)
0.50%
40
4.385
LT debt£M
0.766
0.840
0.944
0.935
0.921
0.984
0.961
1.003
1.082
1.108
1.840
3.76%
4.38%
30
Revenue
£5.186M
2.70%
1.00×
Cost of revenue
£3.442M
2.69%
1.00×
Operating expenses
£1.195M
2.94%
1.02×
Cash and investments
14.93%
Property and equipment
14.68%