16.96
Revenue£M
14.76
14.43
14.59
14.68
14.69
14.35
14.30
14.29
14.59
14.81
18.81
0.16%
(0.10%)
58
7.87
Revenue growth%
10.26
10.44
12.88
13.63
13.60
13.02
11.39
9.32
6.67
5.07
16.18
9.32
10.92
18
21.76
Gross margin%
14.42
12.82
13.06
11.17
12.39
10.13
10.53
10.44
13.35
13.69
10.79
10.53
12.61
46
14.66
Operating margin%
6.92
9.20
10.46
9.14
8.90
8.20
8.41
7.53
6.05
5.11
3.74
7.53
8.30
43
20.50
Net margin%
2.67
4.06
4.69
2.55
0.41
2.46
3.83
5.25
4.41
7.22
14.21
4.41
3.95
85
20.26
P/E ratio (avg)x
9.592
8.451
7.754
7.477
6.906
7.199
7.536
7.615
7.567
7.112
8.150
7.536
7.552
58
28.57
EV/EBITx
19.75
19.37
20.44
20.35
21.47
20.48
20.18
20.58
22.12
24.58
11.90
20.58
20.46
14
20.66
FCF yield (avg)%
20.61
23.05
20.53
20.06
19.81
18.02
16.96
16.11
16.43
14.17
18.08
16.43
18.91
16
9.02
FCF margin%
30.99
33.02
30.69
32.96
32.44
30.33
33.00
34.17
36.44
35.26
8.28
34.17
32.98
46
1.160
FCF / Net incomex
1.284
1.330
1.458
1.312
1.185
1.172
1.178
1.167
1.174
1.095
0.363
1.172
1.182
7
2.93
ROIC%
23.79
23.70
22.77
23.22
21.13
23.25
24.02
24.57
26.61
28.56
26.48
24.57
23.75
39
22.06
Return on equity%
4.10
4.20
5.43
5.10
7.55
8.49
6.23
6.35
9.07
6.94
26.82
6.94
6.29
49
17.67
Return on assets%
14.22
15.16
17.80
15.01
16.29
18.73
21.13
19.96
20.01
18.37
24.61
19.96
18.08
76
0.01
EPS£
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
7.27%
6.70%
—
23.21
EPS growth%
33.27
34.60
33.29
33.27
34.19
32.53
33.79
34.80
36.30
38.37
10.93
34.80
33.99
39
0.01
Bookvalue per sh£
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.91%)
4.20%
—
0.01
FCF per share£
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.05
0.01
10.91%
12.64%
—
0.01
Dividend per sh£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
9.02%
8.95%
—
10.38
Div yield (avg)%
32.64
34.28
36.81
36.61
39.04
38.23
40.24
40.60
38.78
39.64
28.18
39.64
38.51
24
3.13
Payout ratio%
29.55
31.68
29.66
32.41
33.99
34.84
35.80
33.27
34.10
35.48
5.28
34.84
33.63
50
0.561
Shares (diluted)B
0.866
0.992
1.106
1.218
1.267
1.407
1.672
1.933
2.251
2.231
0.562
11.98%
11.78%
13
23.59
Buyback yield%
6.92
8.65
10.80
11.23
10.18
8.02
6.05
8.93
9.76
7.27
29.93
8.02
8.79
57
1.296
D/E ratiox
1.134
1.079
1.103
0.981
0.999
1.009
1.114
1.172
1.148
1.220
1.443
1.148
1.109
33
1.247
Enterprise value£M
10.55
10.88
9.896
10.03
9.718
10.87
12.12
12.62
12.17
13.12
3.832
6.19%
2.86%
33
8.066
LT debt£M
15.32
15.57
14.17
15.51
16.76
16.06
17.87
16.54
17.59
18.26
7.781
1.73%
1.17%
35
Revenue
£14.81M
(0.10%)
1.00×
Cost of revenue
£7.909M
0.02%
1.01×
Operating expenses
£2.506M
(1.13%)
0.90×
Property and equipment
19.08%
Goodwill & intangibles
18.65%
Spread over hurdle
14.28%