8.357
Revenue£M
13.66
13.42
13.62
13.41
13.60
13.74
13.84
13.89
13.82
14.16
8.794
0.81%
0.53%
61
12.11
Revenue growth%
28.06
29.97
27.90
29.38
28.48
31.41
33.85
36.52
34.23
32.45
14.51
33.85
30.69
91
13.60
Gross margin%
8.62
10.50
11.94
10.99
12.45
10.55
10.31
8.76
11.01
11.19
26.05
10.55
10.77
80
4.00
Operating margin%
6.80
7.19
9.84
10.26
10.02
11.19
13.22
10.73
10.36
9.24
26.51
10.73
10.14
86
17.24
Net margin%
7.13
6.82
4.53
4.65
6.30
3.65
5.09
7.80
7.15
5.41
15.99
5.41
5.85
8
20.78
P/E ratio (avg)x
47.78
56.14
53.78
57.52
60.83
60.56
70.84
74.20
86.98
100.8
9.294
74.20
60.69
46
29.88
EV/EBITx
11.49
12.14
12.34
14.12
14.91
17.19
20.38
22.01
22.71
25.65
36.40
22.01
16.05
42
24.99
FCF yield (avg)%
25.44
26.21
23.80
22.97
24.04
25.49
24.47
21.66
20.27
18.42
6.41
21.66
23.92
10
14.43
FCF margin%
24.13
25.08
25.13
25.75
24.35
25.03
22.28
23.52
25.26
26.46
18.53
25.03
25.05
61
1.650
FCF / Net incomex
1.069
1.127
1.134
1.333
1.555
1.827
2.024
2.390
2.473
2.602
0.645
2.390
1.691
43
7.06
ROIC%
27.46
25.30
25.52
25.05
22.55
24.20
26.05
24.51
22.29
21.58
6.94
24.20
24.78
86
8.52
Return on equity%
14.99
17.49
17.08
18.25
20.18
17.56
20.54
17.86
18.32
16.90
20.17
17.86
17.71
80
8.75
Return on assets%
8.29
5.68
5.42
2.56
4.09
5.57
3.70
2.64
3.78
3.34
20.20
3.70
3.94
58
0.02
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.72%)
(2.70%)
—
27.01
EPS growth%
27.57
26.80
26.29
26.33
25.90
24.79
25.68
23.06
21.20
21.50
25.64
23.06
25.79
94
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.03%
1.21%
—
0.02
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.52%
4.27%
—
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
0.01
0.39%
(1.42%)
—
9.73
Div yield (avg)%
25.05
27.58
28.72
28.43
29.27
28.75
28.38
30.41
28.65
27.89
10.39
28.65
28.54
66
29.09
Payout ratio%
6.40
5.21
6.08
7.53
7.67
10.30
9.17
11.67
9.22
10.65
29.04
10.30
8.42
80
235.7
Shares (diluted)M
208.8
230.0
256.4
253.0
265.8
254.4
272.0
279.2
284.4
315.3
234.5
3.48%
3.75%
15
29.51
Buyback yield%
14.47
11.81
14.69
11.84
10.61
12.25
11.49
11.11
11.10
12.84
4.86
11.49
11.82
46
0.253
D/E ratiox
1.617
1.885
2.187
2.273
2.374
2.542
2.748
3.044
2.850
3.260
0.985
2.850
2.458
58
4.530
Enterprise value£M
2.415
2.171
2.102
2.257
1.978
1.818
1.630
1.652
1.587
1.632
6.103
(3.77%)
(3.47%)
91
1.908
LT debt£M
10.09
9.819
9.837
8.917
8.250
8.026
8.348
9.156
8.423
9.521
1.433
2.91%
(1.48%)
44
Revenue
£14.16M
0.53%
1.00×
Cost of revenue
£7.501M
0.69%
1.02×
Operating expenses
£2.686M
0.27%
0.97×
Goodwill & intangibles
17.26%
Property and equipment
14.83%
Spread over hurdle
29.06%