2.598
Revenue£M
2.530
2.769
2.985
3.220
3.438
3.722
4.096
4.519
4.814
5.214
2.827
8.69%
8.20%
60
15.89
Revenue growth%
16.92
16.23
15.55
13.82
15.45
12.96
15.13
13.95
11.24
8.99
2.51
12.96
14.54
55
9.48
Gross margin%
32.05
30.27
33.02
32.64
30.94
31.43
31.67
30.97
31.27
32.03
5.00
31.43
31.55
82
6.17
Operating margin%
10.67
9.95
10.39
11.77
9.06
11.98
13.98
16.37
18.29
17.97
10.08
16.37
11.88
92
17.50
Net margin%
3.69
1.51
0.40
0.40
0.62
1.71
0.40
2.78
0.51
0.40
25.23
0.51
0.56
63
34.50
P/E ratio (avg)x
18.61
18.83
20.66
20.19
21.30
22.84
26.96
27.08
28.63
30.29
23.48
27.08
22.07
49
35.48
EV/EBITx
7.917
8.524
10.03
10.12
10.16
11.89
13.71
13.67
15.19
17.89
18.51
13.71
11.02
9
9.44
FCF yield (avg)%
12.64
10.65
12.38
14.65
12.99
14.18
13.52
10.58
9.79
7.86
5.63
10.58
12.51
48
20.89
FCF margin%
19.36
16.72
18.64
20.41
18.52
18.45
18.01
20.54
18.42
16.20
15.01
18.42
18.48
60
1.459
FCF / Net incomex
1.807
1.749
1.977
2.171
2.148
2.263
2.689
3.094
3.444
3.766
1.145
3.094
2.217
24
9.00
ROIC%
13.82
12.74
11.78
12.49
10.08
8.98
10.81
11.06
12.96
14.02
9.72
11.06
12.14
69
6.03
Return on equity%
1.01
3.82
2.66
1.40
0.40
0.40
1.35
1.54
2.25
2.05
28.87
1.54
1.47
53
24.81
Return on assets%
27.89
30.28
27.43
26.50
27.34
26.13
24.18
27.11
25.64
26.79
20.16
26.13
26.95
44
0.01
EPS£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.09%
7.33%
—
13.36
EPS growth%
20.92
19.40
18.24
18.71
20.56
19.48
19.55
21.08
19.60
20.23
16.39
19.60
19.58
39
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
0.02
(3.25%)
(5.01%)
—
0.01
FCF per share£
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.02
9.92%
8.05%
—
0.02
Dividend per sh£
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
9.13%
10.21%
—
3.23
Div yield (avg)%
6.07
8.51
6.01
6.64
4.58
5.98
5.49
4.48
6.75
9.62
22.57
5.98
6.04
10
21.55
Payout ratio%
18.56
18.17
17.42
19.25
18.67
16.80
16.08
14.91
14.69
12.26
7.13
14.91
17.11
9
92.14
Shares (diluted)M
95.56
96.91
94.69
83.34
74.96
79.95
80.20
71.14
68.36
68.34
90.81
(1.83%)
(3.62%)
41
11.44
Buyback yield%
15.78
15.14
14.07
11.21
9.09
11.95
12.47
11.62
11.58
11.89
21.12
11.89
11.92
72
1.460
D/E ratiox
1.469
1.406
1.498
1.564
1.703
1.696
1.723
1.983
2.128
2.008
0.879
1.983
1.700
6
0.351
Enterprise value£M
5.380
6.482
7.602
8.994
9.238
10.97
11.39
11.52
11.40
12.86
0.937
6.84%
9.27%
37
3.208
LT debt£M
5.225
4.861
4.955
4.884
5.211
5.818
5.830
6.426
7.321
6.837
1.644
5.58%
2.35%
95
Revenue
£5.214M
8.20%
1.00×
Cost of revenue
£3.022M
8.26%
1.01×
Operating expenses
£1.067M
8.08%
0.99×
Cash and investments
17.40%
Property and equipment
15.23%