7.268
Revenue£M
11.42
11.70
11.62
11.72
12.05
12.25
12.54
12.82
12.80
7.851
7.833
1.78%
1.74%
38
21.43
Revenue growth%
5.89
7.03
7.92
6.12
5.24
2.51
3.23
3.28
5.43
25.76
10.19
3.28
5.33
63
5.67
Gross margin%
28.15
28.24
28.47
29.61
27.69
28.86
28.93
30.77
33.17
19.38
5.17
28.93
28.90
14
25.72
Operating margin%
14.78
17.22
14.85
14.60
17.15
19.24
17.39
14.95
13.71
16.17
23.54
17.15
14.90
43
21.27
Net margin%
24.07
24.39
26.28
26.88
27.25
25.04
23.82
23.66
23.52
25.64
20.97
23.82
24.64
10
9.772
P/E ratio (avg)x
43.12
39.89
42.77
42.12
38.30
37.34
36.93
36.77
38.91
25.28
23.33
37.34
39.40
80
16.46
EV/EBITx
15.40
16.18
17.57
18.17
17.09
17.47
16.21
16.04
17.69
19.95
29.22
17.09
16.65
59
3.78
FCF yield (avg)%
18.92
19.26
20.00
17.13
15.05
15.98
13.59
15.70
15.48
4.98
14.29
15.48
16.55
79
12.45
FCF margin%
0.40
2.98
5.94
6.73
8.04
6.40
5.72
3.11
0.52
2.41
16.48
5.72
4.42
65
0.865
FCF / Net incomex
1.385
1.276
1.187
1.086
1.025
1.134
1.203
1.187
1.089
0.277
1.575
1.134
1.187
30
15.52
ROIC%
13.96
14.98
15.85
18.01
20.67
20.58
21.95
24.87
26.56
27.86
9.37
21.95
19.30
20
11.37
Return on equity%
19.59
22.07
19.24
18.52
16.89
16.00
17.09
17.14
17.20
28.80
17.90
17.09
17.17
71
17.06
Return on assets%
12.43
11.03
11.20
8.63
9.25
10.22
12.15
11.07
13.70
27.04
23.54
11.07
11.13
41
—
EPS£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
6.97%
7.62%
—
11.03
EPS growth%
9.85
12.50
10.55
10.03
10.38
9.32
7.82
8.12
10.12
17.05
12.76
9.32
10.08
32
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
4.53%
6.95%
—
—
FCF per share£
—
0.01
—
—
0.01
0.01
0.01
0.01
0.01
—
—
1.47%
1.61%
—
0.01
Dividend per sh£
—
—
—
—
—
—
—
0.01
0.01
—
—
12.04%
10.12%
—
25.19
Div yield (avg)%
9.64
11.59
12.75
14.60
15.01
17.96
17.84
19.21
20.69
19.87
2.47
17.96
14.80
70
19.03
Payout ratio%
29.59
28.77
26.16
26.44
28.70
28.84
29.32
26.90
26.47
12.10
2.36
28.70
28.61
62
786.1
Shares (diluted)M
702.5
731.1
660.4
714.0
742.6
702.1
674.3
612.8
560.8
801.0
817.9
(4.72%)
(2.12%)
7
17.42
Buyback yield%
28.69
31.49
32.86
32.31
33.16
30.85
33.45
31.90
29.25
9.42
6.46
31.90
31.76
84
1.737
D/E ratiox
1.105
1.061
1.133
1.040
1.140
1.175
1.163
1.265
1.388
1.306
0.134
1.175
1.152
55
5.687
Enterprise value£M
12.83
13.54
14.17
16.26
15.73
17.77
18.31
17.24
16.01
7.183
1.662
(0.31%)
3.82%
54
3.113
LT debt£M
10.56
11.26
10.51
9.153
8.265
8.636
8.214
7.715
7.068
4.874
11.45
(5.04%)
(3.27%)
73
Revenue
£12.80M
1.74%
1.00×
Cost of revenue
£5.933M
1.60%
0.99×
Operating expenses
£2.444M
1.62%
0.99×
Cash and investments
19.65%
Property and equipment
15.38%
Spread over hurdle
22.56%