3.818
Revenue£M
3.701
3.923
4.167
4.478
4.883
5.166
5.715
6.222
6.627
4.009
4.412
8.15%
7.45%
6
28.25
Revenue growth%
16.72
15.89
17.38
17.04
15.73
17.11
18.94
15.95
14.34
25.20
26.43
15.95
16.88
50
20.96
Gross margin%
6.01
8.32
11.06
9.46
11.61
13.70
13.22
11.03
10.79
8.24
22.40
11.61
10.91
13
13.98
Operating margin%
18.00
20.14
23.12
22.18
19.57
19.23
19.72
22.72
21.96
8.89
29.21
19.72
19.93
21
21.83
Net margin%
6.93
8.27
9.19
9.68
7.18
9.81
6.94
5.78
3.12
11.00
3.46
6.94
7.06
32
18.43
P/E ratio (avg)x
43.08
43.98
50.51
50.56
58.24
59.31
62.72
64.39
65.94
35.15
32.13
62.72
54.40
5
18.06
EV/EBITx
34.35
34.49
33.85
35.15
35.95
35.61
35.64
40.84
48.08
33.06
8.894
35.95
35.38
69
13.64
FCF yield (avg)%
7.19
4.76
5.82
7.80
6.64
8.29
6.12
6.74
8.72
13.49
8.73
6.74
6.69
82
12.43
FCF margin%
20.62
19.81
18.09
17.97
18.18
21.02
18.87
19.85
18.57
2.38
21.94
18.87
19.34
43
0.916
FCF / Net incomex
0.724
0.708
0.809
0.867
0.837
0.983
1.007
1.059
1.057
1.244
1.309
1.007
0.852
10
7.87
ROIC%
3.83
1.98
4.60
3.23
0.40
0.40
0.40
2.89
5.67
24.99
16.02
0.40
3.02
51
23.62
Return on equity%
12.52
13.24
16.18
15.44
14.17
15.26
12.69
14.37
11.89
26.81
18.33
14.17
13.71
82
4.85
Return on assets%
16.17
15.18
17.92
16.17
13.48
12.10
12.31
9.60
7.06
15.06
28.09
12.10
14.33
38
0.01
EPS£
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.02
0.02
6.84%
5.89%
—
4.66
EPS growth%
14.16
14.43
16.70
17.92
17.07
15.96
18.91
19.72
21.87
19.46
28.22
18.91
16.88
66
0.01
Bookvalue per sh£
0.06
0.06
0.07
0.06
0.07
0.08
0.08
0.09
0.09
0.03
0.04
7.34%
6.31%
—
0.01
FCF per share£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.05
(0.83%)
(1.43%)
—
0.02
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.02
1.46%
0.36%
—
25.41
Div yield (avg)%
15.11
13.96
15.37
14.24
11.39
10.29
9.71
12.50
13.92
12.22
11.67
11.39
13.94
80
8.98
Payout ratio%
28.00
26.15
29.12
29.81
31.36
33.56
32.02
31.52
29.11
28.00
2.37
31.52
29.88
27
79.14
Shares (diluted)M
117.9
134.2
133.6
144.6
163.7
170.6
166.3
161.0
160.4
78.27
79.23
2.10%
4.66%
36
6.38
Buyback yield%
11.92
14.88
13.22
12.59
15.12
12.43
11.69
13.99
15.46
28.62
3.76
13.99
12.97
17
1.506
D/E ratiox
0.599
0.606
0.661
0.675
0.650
0.648
0.637
0.697
0.692
0.109
0.237
0.650
0.649
60
4.291
Enterprise value£M
2.761
2.898
2.587
2.323
2.005
1.785
1.666
1.825
1.975
3.330
4.741
(3.20%)
(3.68%)
15
4.789
LT debt£M
1.328
1.450
1.485
1.365
1.471
1.381
1.252
1.346
1.264
1.183
1.655
(1.52%)
(0.53%)
77
Revenue
£6.627M
7.45%
1.00×
Cost of revenue
£3.561M
7.61%
1.01×
Operating expenses
£1.550M
7.51%
1.01×
Cash and investments
17.02%
Spread over hurdle
10.64%