5.090
Revenue£M
5.490
5.766
6.082
6.331
6.582
6.919
7.392
7.711
8.048
8.400
5.504
5.00%
4.79%
36
5.90
Revenue growth%
23.61
24.54
22.01
21.69
21.92
20.26
18.54
19.07
18.70
19.49
23.68
19.07
20.97
47
21.79
Gross margin%
14.74
12.62
14.37
15.00
16.82
17.53
16.10
18.01
20.51
18.14
8.51
18.01
16.46
19
17.11
Operating margin%
28.15
30.02
32.14
34.72
33.72
35.86
34.90
37.38
34.55
35.86
18.89
35.86
34.64
55
13.12
Net margin%
4.77
6.18
6.30
3.88
2.58
2.29
3.04
3.84
2.61
2.67
4.21
2.67
3.44
59
20.09
P/E ratio (avg)x
39.79
36.27
37.12
36.68
33.21
36.94
41.56
40.80
40.96
45.03
37.73
40.96
38.46
65
14.82
EV/EBITx
32.13
32.93
32.53
30.99
30.22
28.79
28.88
31.42
32.34
31.79
33.58
31.42
31.60
56
20.64
FCF yield (avg)%
29.82
32.44
30.78
30.39
27.92
28.77
26.93
29.10
28.83
30.92
24.71
28.83
29.46
95
6.42
FCF margin%
12.69
12.86
12.72
10.02
9.73
11.76
13.60
13.47
14.68
12.33
25.53
13.47
12.70
32
0.402
FCF / Net incomex
0.199
0.211
0.225
0.251
0.243
0.220
0.206
0.192
0.205
0.222
1.524
0.206
0.215
25
21.94
ROIC%
35.09
35.97
38.11
40.63
37.68
40.40
43.20
43.99
45.07
45.79
26.94
43.99
40.52
8
13.96
Return on equity%
22.74
23.84
23.15
21.59
23.02
21.97
23.49
24.00
24.17
22.72
29.11
23.49
23.09
16
4.69
Return on assets%
7.88
7.40
5.84
7.07
5.01
5.72
7.13
9.97
11.53
12.12
14.31
9.97
7.26
87
0.06
EPS£
0.01
0.01
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.07
(2.56%)
0.16%
—
8.58
EPS growth%
24.64
27.18
29.71
29.62
27.88
27.18
24.24
23.11
24.72
27.43
22.96
24.72
27.18
39
0.04
Bookvalue per sh£
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.01
(8.70%)
(3.88%)
—
0.04
FCF per share£
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.06
6.68%
3.26%
—
0.05
Dividend per sh£
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.03
2.94%
5.47%
—
10.55
Div yield (avg)%
31.63
32.67
31.56
30.42
28.97
31.61
32.03
33.12
31.27
31.28
28.32
31.61
31.59
65
7.79
Payout ratio%
29.75
28.10
25.37
27.19
28.76
29.61
29.90
29.12
26.96
26.76
23.38
29.12
28.43
9
94.21
Shares (diluted)M
113.5
126.4
120.2
123.3
145.5
146.5
145.4
170.8
177.1
183.0
92.71
4.69%
5.83%
37
29.67
Buyback yield%
11.29
12.18
11.32
12.30
13.44
11.83
8.91
8.96
8.57
11.08
5.44
8.96
11.31
47
1.069
D/E ratiox
2.277
2.187
2.440
2.810
2.682
2.811
2.827
3.174
3.372
3.961
0.332
3.174
2.810
18
8.574
Enterprise value£M
1.317
1.190
1.168
1.227
1.078
1.084
0.954
0.990
1.073
0.918
3.941
(3.17%)
(2.82%)
12
1.667
LT debt£M
1.157
1.240
1.274
1.392
1.418
1.334
1.409
1.421
1.368
1.411
8.109
(0.11%)
2.85%
33
Revenue
£8.400M
4.79%
1.00×
Cost of revenue
£4.490M
4.98%
1.02×
Operating expenses
£1.013M
3.71%
0.90×
Property and equipment
16.97%