1.516
Revenue£M
10.06
10.54
11.31
12.08
12.80
13.71
14.19
14.81
15.28
15.93
1.618
4.46%
5.30%
77
6.22
Revenue growth%
12.44
12.59
13.96
12.61
13.19
11.08
10.76
8.45
7.22
10.12
25.01
10.12
11.76
55
19.65
Gross margin%
12.48
10.94
8.93
8.56
9.81
10.67
7.88
7.20
6.57
6.35
9.91
7.20
8.75
68
16.98
Operating margin%
11.21
8.32
5.61
5.79
6.05
7.26
8.46
8.04
9.84
11.36
9.22
8.46
8.18
62
4.90
Net margin%
6.60
8.56
6.79
4.90
2.74
5.40
7.93
6.78
9.56
9.22
23.26
7.93
6.78
95
7.329
P/E ratio (avg)x
24.62
26.49
25.17
22.93
20.73
19.23
17.60
16.20
13.97
12.99
23.01
16.20
19.98
92
11.93
EV/EBITx
22.61
24.46
28.26
28.40
28.32
31.80
32.98
33.50
36.55
39.65
27.71
33.50
30.10
42
24.97
FCF yield (avg)%
26.75
26.55
26.02
27.26
27.86
26.13
24.20
24.50
21.50
24.21
4.87
24.21
26.07
78
4.38
FCF margin%
18.82
16.44
13.46
12.50
13.29
16.11
15.80
14.68
16.55
15.66
21.25
15.80
15.73
42
0.813
FCF / Net incomex
1.562
1.585
1.762
2.063
2.133
2.269
2.230
2.554
2.781
3.055
0.183
2.554
2.181
70
22.23
ROIC%
1.64
3.25
0.90
0.40
0.40
0.40
2.60
4.87
5.83
8.17
26.10
4.87
2.12
79
16.63
Return on equity%
15.32
12.39
14.45
11.55
11.93
14.05
12.08
14.50
16.71
15.92
28.82
14.50
14.25
49
6.49
Return on assets%
2.62
4.22
3.85
5.35
3.59
1.88
1.45
2.28
3.48
4.58
24.92
2.28
3.54
52
0.13
EPS£
0.15
0.15
0.17
0.19
0.22
0.26
0.30
0.35
0.35
0.36
0.13
10.45%
10.53%
—
29.73
EPS growth%
0.40
2.77
5.03
4.97
2.55
3.10
2.90
3.07
2.00
3.25
22.70
3.07
2.99
78
0.24
Bookvalue per sh£
0.10
0.11
0.11
0.11
0.11
0.13
0.12
0.12
0.12
0.11
0.18
0.77%
2.33%
—
0.24
FCF per share£
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.09
2.16%
0.75%
—
0.06
Dividend per sh£
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.12
(0.01%)
(1.09%)
—
11.35
Div yield (avg)%
2.51
0.40
1.61
1.12
1.63
0.40
0.40
1.07
0.40
1.46
23.52
0.40
1.09
42
13.30
Payout ratio%
16.58
17.57
15.12
15.16
14.73
14.51
13.91
14.05
14.59
13.23
8.06
14.05
14.66
22
61.04
Shares (diluted)M
110.6
117.7
132.2
126.1
123.3
128.9
146.3
160.2
164.7
170.5
62.73
6.70%
6.14%
9
24.73
Buyback yield%
7.50
8.03
5.51
8.29
8.55
7.74
7.51
4.86
7.79
6.64
26.29
7.51
7.63
94
0.889
D/E ratiox
0.190
0.201
0.191
0.194
0.200
0.184
0.171
0.181
0.178
0.161
0.193
0.178
0.187
86
12.77
Enterprise value£M
13.21
14.49
15.37
14.92
16.81
16.99
18.40
17.96
20.88
25.00
11.14
8.26%
7.28%
74
3.706
LT debt£M
16.57
17.45
16.36
16.78
15.73
15.34
17.22
18.15
18.66
19.73
12.07
4.64%
1.76%
53
Revenue
£15.93M
5.30%
1.00×
Cost of revenue
£9.909M
5.34%
1.00×
Operating expenses
£1.725M
4.58%
0.93×
Property and equipment
19.30%