2.511
Revenue£M
2.219
2.358
2.481
2.617
2.821
3.085
3.317
3.613
3.878
2.578
2.972
8.18%
7.08%
48
21.23
Revenue growth%
28.27
28.96
26.31
25.53
26.53
24.78
25.29
26.01
26.31
21.35
18.80
26.01
26.31
25
28.87
Gross margin%
16.14
18.27
20.77
20.27
17.82
20.23
20.17
17.38
16.61
5.94
24.24
17.82
18.05
68
2.49
Operating margin%
19.77
22.70
24.16
24.84
25.96
27.89
29.72
29.92
29.85
12.12
7.80
29.72
25.40
81
3.51
Net margin%
24.90
25.84
28.00
30.24
30.96
33.31
35.66
38.22
37.39
15.33
7.58
35.66
30.60
86
26.59
P/E ratio (avg)x
11.27
12.53
12.49
11.10
12.03
12.33
12.20
10.89
10.84
28.87
11.24
12.03
11.65
21
8.901
EV/EBITx
18.59
20.82
19.71
19.49
17.96
18.23
19.83
18.18
19.09
36.82
35.13
18.23
18.84
54
3.26
FCF yield (avg)%
18.99
18.29
19.63
22.59
22.39
25.30
22.46
20.21
22.16
3.43
26.95
22.39
21.19
8
12.58
FCF margin%
7.49
5.76
5.64
2.73
5.64
4.30
6.45
7.68
9.45
10.46
12.86
6.45
6.10
64
0.290
FCF / Net incomex
0.122
0.115
0.103
0.107
0.104
0.098
0.097
0.094
0.097
0.520
0.189
0.097
0.103
25
4.93
ROIC%
11.81
14.03
14.43
11.79
10.94
11.84
13.03
11.16
12.14
3.66
22.10
11.84
11.99
6
7.73
Return on equity%
12.58
9.61
6.84
5.53
5.42
3.23
5.04
3.23
0.95
5.99
3.79
3.23
5.47
25
19.98
Return on assets%
20.51
21.25
18.86
21.36
21.84
21.99
19.97
18.63
18.80
17.55
17.90
19.97
20.24
81
0.02
EPS£
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.03
(1.08%)
(1.18%)
—
27.25
EPS growth%
18.43
16.64
15.42
18.07
17.50
15.93
18.88
20.86
20.69
6.90
4.23
18.88
17.78
50
0.02
Bookvalue per sh£
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
0.03
(0.94%)
(1.53%)
—
0.03
FCF per share£
0.04
0.05
0.06
0.07
0.08
0.09
0.11
0.13
0.13
0.03
0.01
14.23%
12.60%
—
0.03
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
4.42%
4.41%
—
5.79
Div yield (avg)%
9.50
10.58
8.69
8.18
9.79
12.76
13.37
11.98
9.39
28.86
10.64
11.98
10.19
83
27.32
Payout ratio%
2.82
2.35
5.28
2.71
1.84
2.04
4.31
4.30
5.94
10.17
15.74
4.30
3.26
55
97.56
Shares (diluted)M
105.7
112.0
118.4
136.4
147.8
141.1
157.7
152.1
166.5
97.57
95.46
4.06%
6.65%
68
26.62
Buyback yield%
19.41
18.91
16.98
19.71
21.72
18.73
16.89
19.65
17.43
4.21
2.30
18.73
18.82
39
1.284
D/E ratiox
0.539
0.483
0.446
0.390
0.345
0.365
0.387
0.406
0.436
1.576
1.142
0.387
0.421
75
3.047
Enterprise value£M
0.866
0.934
0.904
1.018
0.966
1.063
0.964
1.071
1.064
0.912
2.641
0.90%
2.51%
16
2.752
LT debt£M
2.531
2.719
2.550
2.492
2.400
2.608
2.942
3.082
2.880
0.916
2.071
2.94%
0.68%
46
Revenue
£3.878M
7.08%
1.00×
Cost of revenue
£2.666M
6.99%
0.99×
Operating expenses
£0.777M
6.88%
0.98×
Cash and investments
20.94%
Property and equipment
14.04%
Spread over hurdle
(3.50%)