1.746
Revenue£M
1.047
1.113
1.170
1.257
1.365
1.461
1.540
1.640
1.749
1.882
1.814
6.64%
6.51%
72
24.64
Revenue growth%
32.09
30.61
31.27
32.02
32.28
30.31
28.73
30.35
31.06
28.73
7.08
30.31
30.83
89
12.97
Gross margin%
23.00
23.69
23.59
21.64
19.54
17.67
16.60
18.40
16.75
16.16
11.94
16.75
18.97
81
21.90
Operating margin%
6.09
3.58
2.31
0.94
0.40
0.59
0.40
0.40
2.01
0.40
3.80
0.40
0.77
40
14.31
Net margin%
11.01
13.01
15.13
17.68
18.71
16.51
17.06
18.71
16.07
14.15
29.04
16.51
16.29
38
12.06
P/E ratio (avg)x
37.65
37.83
44.21
49.26
50.26
52.72
50.91
56.91
64.73
68.66
19.62
56.91
50.58
32
23.74
EV/EBITx
7.050
7.923
8.963
8.558
10.16
11.19
10.94
12.08
13.54
14.32
32.49
12.08
10.55
70
17.72
FCF yield (avg)%
0.40
1.12
2.11
5.09
6.88
4.54
1.54
1.40
0.78
0.40
22.48
1.40
1.47
91
22.56
FCF margin%
23.48
20.79
18.78
19.52
21.01
21.46
20.26
18.96
18.63
20.68
7.68
20.26
20.47
93
0.219
FCF / Net incomex
2.155
2.369
2.831
3.130
3.307
3.406
3.423
3.715
3.918
3.923
1.429
3.715
3.356
42
16.20
ROIC%
8.32
6.08
7.93
6.25
9.17
7.84
7.79
8.06
6.38
8.32
8.61
7.84
7.88
82
18.64
Return on equity%
7.98
7.03
5.05
3.40
5.66
8.21
10.71
9.40
12.21
11.91
16.47
10.71
8.09
58
17.62
Return on assets%
27.11
24.99
26.07
27.45
27.02
29.05
29.84
29.88
28.46
25.86
13.39
29.05
27.28
12
0.06
EPS£
0.11
0.12
0.11
0.12
0.11
0.12
0.13
0.12
0.14
0.15
0.06
6.87%
4.30%
—
15.30
EPS growth%
12.91
11.05
8.34
6.41
4.53
2.26
4.71
7.07
8.02
10.41
18.89
7.07
7.54
24
0.05
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.08
7.43%
4.82%
—
0.05
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.07
10.70%
8.99%
—
0.07
Dividend per sh£
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.02
0.09%
0.79%
—
20.53
Div yield (avg)%
5.95
5.94
7.17
4.52
6.57
8.17
10.63
12.77
11.74
11.50
11.19
11.50
7.67
60
11.16
Payout ratio%
11.95
9.07
11.43
9.68
8.53
5.54
3.25
4.51
5.70
5.66
13.41
5.54
7.11
86
12.02
Shares (diluted)M
20.92
25.10
25.75
27.77
32.51
34.28
39.63
41.26
47.88
54.73
11.89
10.98%
10.94%
81
18.21
Buyback yield%
28.17
25.34
22.90
24.88
24.26
25.29
26.76
23.90
25.59
26.06
6.41
25.59
25.31
64
0.123
D/E ratiox
1.592
1.504
1.430
1.275
1.397
1.345
1.471
1.461
1.349
1.417
0.535
1.417
1.424
88
1.355
Enterprise value£M
1.717
2.025
2.180
2.488
2.709
2.998
3.019
3.151
3.338
3.652
1.470
6.16%
7.94%
63
0.610
LT debt£M
1.505
1.398
1.450
1.427
1.531
1.320
1.333
1.451
1.480
1.584
0.976
0.68%
(0.18%)
81
Revenue
£1.882M
6.51%
1.00×
Cost of revenue
£1.121M
6.28%
0.98×
Operating expenses
£0.356M
6.67%
1.01×
Goodwill & intangibles
20.62%
Property and equipment
20.55%
Spread over hurdle
(1.71%)