3.001
Revenue£M
5.914
6.109
6.347
6.502
6.573
6.723
6.940
7.136
7.465
7.836
3.291
3.58%
3.11%
5
15.68
Revenue growth%
6.66
7.79
10.60
13.31
14.13
11.47
10.36
10.75
13.11
14.64
29.29
11.47
11.11
57
19.21
Gross margin%
4.42
2.93
4.82
1.93
0.40
0.40
0.74
0.40
0.40
0.40
29.36
0.40
0.57
94
10.65
Operating margin%
23.76
25.71
28.00
27.26
24.29
24.03
23.65
23.03
22.58
24.71
22.38
23.65
24.16
52
15.51
Net margin%
25.90
24.56
25.17
26.29
24.74
22.67
20.74
20.14
19.98
17.17
26.93
20.14
23.61
57
6.546
P/E ratio (avg)x
42.93
43.93
52.25
53.98
63.69
68.62
69.00
75.13
73.47
78.01
10.76
73.47
66.16
79
28.02
EV/EBITx
21.75
23.39
25.08
27.17
26.98
27.61
27.32
31.34
33.01
34.17
33.32
31.34
27.25
47
22.45
FCF yield (avg)%
28.80
26.19
25.15
25.04
26.40
24.50
23.11
23.13
20.49
17.89
16.04
23.11
24.77
95
19.08
FCF margin%
17.95
19.82
22.04
23.99
26.21
26.90
28.57
28.20
26.44
25.67
28.06
26.90
25.94
48
1.611
FCF / Net incomex
1.321
1.329
1.286
1.325
1.197
1.090
1.210
1.278
1.167
1.271
1.688
1.210
1.275
11
4.55
ROIC%
10.50
11.41
9.06
10.48
12.61
14.24
14.44
13.60
13.37
11.17
24.36
13.60
12.01
59
21.92
Return on equity%
6.37
3.77
4.57
2.65
2.03
3.16
2.48
1.60
4.02
4.67
25.73
3.16
3.46
34
15.20
Return on assets%
29.08
31.66
32.12
29.94
29.96
27.66
25.12
23.77
25.67
26.09
22.58
25.67
28.37
82
0.02
EPS£
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
6.48%
8.10%
—
3.19
EPS growth%
10.03
8.46
8.14
6.49
7.79
5.17
7.92
5.11
8.07
6.88
7.80
6.88
7.85
55
0.01
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
5.84%
6.18%
—
0.02
FCF per share£
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
—
0.33%
(2.12%)
—
0.02
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.27%)
(7.09%)
—
13.07
Div yield (avg)%
21.31
21.81
22.42
24.59
24.85
25.38
22.98
22.75
24.58
21.71
3.01
22.98
22.86
65
28.32
Payout ratio%
12.49
10.84
9.70
6.74
6.09
6.16
5.05
7.62
8.59
11.10
2.49
7.62
8.11
60
149.6
Shares (diluted)M
144.9
142.1
145.2
150.8
159.4
148.3
133.5
136.1
144.2
153.1
148.0
(0.81%)
1.63%
50
11.08
Buyback yield%
0.40
1.06
3.25
3.07
1.81
1.01
0.40
1.39
0.40
0.40
12.49
0.40
1.03
84
1.391
D/E ratiox
2.131
2.239
2.377
2.787
2.895
2.978
3.446
3.469
3.392
4.037
0.773
3.446
2.937
11
3.547
Enterprise value£M
9.206
10.70
10.64
12.38
14.32
16.43
18.18
18.44
20.47
19.03
1.523
5.85%
9.08%
67
4.121
LT debt£M
4.011
4.264
4.135
4.234
3.772
3.653
4.060
4.260
3.937
3.581
3.167
(1.03%)
(2.29%)
86
Revenue
£7.836M
3.11%
1.00×
Cost of revenue
£4.545M
3.43%
1.03×
Operating expenses
£1.566M
2.31%
0.92×
Cash and investments
20.82%
Property and equipment
15.21%
Spread over hurdle
55.51%