1.447
Revenue£M
2.172
2.213
2.254
2.257
2.259
2.293
2.326
2.327
2.429
2.481
1.591
1.90%
1.34%
56
8.39
Revenue growth%
17.20
19.09
20.39
23.00
24.89
26.82
27.62
27.72
27.43
30.05
7.39
27.62
25.85
14
17.51
Gross margin%
16.95
16.12
16.11
19.01
18.22
19.76
21.61
21.36
23.03
24.41
7.42
21.61
19.38
50
9.07
Operating margin%
25.29
22.62
20.06
18.39
15.60
18.25
18.32
17.60
18.74
16.56
14.58
18.25
18.35
28
11.68
Net margin%
30.33
28.78
31.68
34.19
35.72
38.54
36.83
36.01
35.93
36.82
14.69
36.82
35.83
53
37.01
P/E ratio (avg)x
24.14
25.41
26.53
24.26
25.70
22.19
19.26
17.95
15.84
14.69
20.70
17.95
23.17
53
15.11
EV/EBITx
47.70
49.60
45.44
50.81
50.91
55.47
59.92
60.10
62.59
71.55
14.64
60.10
53.19
88
23.64
FCF yield (avg)%
23.89
25.35
24.73
27.41
27.87
29.61
27.29
29.37
31.10
32.07
12.61
29.61
27.64
29
20.92
FCF margin%
13.00
14.94
13.71
12.97
13.35
11.49
11.65
14.51
13.89
16.15
29.55
13.89
13.53
72
0.822
FCF / Net incomex
0.666
0.763
0.830
0.800
0.814
0.873
0.858
0.959
1.093
1.018
1.489
0.959
0.844
83
28.17
ROIC%
18.66
19.21
21.35
18.58
18.70
16.48
18.52
20.30
17.68
17.25
21.53
17.68
18.62
85
19.39
Return on equity%
16.32
14.81
12.26
14.55
12.11
11.94
10.63
9.59
8.46
7.28
10.21
9.59
12.02
68
6.00
Return on assets%
8.34
6.93
7.58
5.16
3.75
2.43
2.55
2.62
0.48
0.40
18.54
2.43
3.18
60
0.03
EPS£
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
1.76%
(0.21%)
—
2.35
EPS growth%
11.81
12.91
14.11
14.26
14.28
14.16
13.20
12.73
10.94
12.88
10.33
12.88
13.05
79
0.07
Bookvalue per sh£
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.32%)
(5.58%)
—
0.07
FCF per share£
0.08
0.09
0.10
0.10
0.12
0.15
0.17
0.17
0.19
0.19
0.07
9.41%
10.06%
—
0.06
Dividend per sh£
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.08
2.98%
1.42%
—
3.10
Div yield (avg)%
20.61
20.96
23.26
21.24
20.49
17.97
20.61
22.36
23.26
20.50
9.83
20.61
20.79
67
11.24
Payout ratio%
23.82
24.34
21.70
24.34
21.51
23.10
22.12
21.65
23.80
23.99
7.16
23.10
23.45
70
28.24
Shares (diluted)M
20.86
22.70
22.47
24.75
24.59
24.88
27.03
26.70
29.02
30.89
27.96
4.67%
2.82%
39
16.70
Buyback yield%
14.80
13.55
13.26
16.15
15.03
16.26
15.69
17.57
15.75
18.11
16.29
16.26
15.72
32
0.790
D/E ratiox
1.087
1.203
1.217
1.123
1.181
1.082
1.179
1.328
1.363
1.285
1.788
1.285
1.192
89
0.735
Enterprise value£M
0.868
1.006
0.995
1.155
1.146
1.276
1.294
1.307
1.258
1.349
1.863
3.32%
3.73%
55
2.897
LT debt£M
0.789
0.861
0.906
0.992
1.040
1.183
1.141
1.123
1.094
1.212
2.664
3.12%
4.71%
93
Revenue
£2.481M
1.34%
1.00×
Cost of revenue
£1.244M
1.40%
1.01×
Operating expenses
£0.482M
1.31%
1.00×
Goodwill & intangibles
18.59%
Property and equipment
16.94%
Spread over hurdle
14.05%