1.050
Revenue£M
6.291
6.693
6.876
7.369
7.592
8.038
8.419
8.847
9.152
9.665
1.082
4.95%
4.85%
12
22.53
Revenue growth%
0.40
0.40
2.29
3.17
4.75
5.18
5.88
5.30
8.17
6.07
21.51
5.88
4.97
93
4.98
Gross margin%
12.29
10.58
12.58
15.37
15.62
18.04
17.46
18.34
16.16
17.29
3.81
17.46
15.89
59
13.62
Operating margin%
10.23
11.96
10.96
8.25
10.38
8.36
6.20
3.63
3.53
2.04
13.57
3.63
8.31
76
7.82
Net margin%
5.79
7.68
6.40
8.61
6.62
8.96
7.67
10.47
8.42
11.12
28.30
8.96
8.05
16
17.68
P/E ratio (avg)x
25.66
22.54
19.11
18.09
18.05
18.22
15.46
15.25
14.62
15.63
30.23
15.46
18.07
8
23.52
EV/EBITx
39.52
43.86
42.70
44.69
49.43
46.77
54.86
54.62
53.32
52.82
12.96
53.32
48.10
10
29.32
FCF yield (avg)%
2.70
2.80
2.60
5.08
2.97
2.68
4.19
5.03
4.59
7.10
3.40
4.59
3.58
14
28.98
FCF margin%
11.23
12.09
12.80
12.99
10.68
9.25
11.27
8.53
9.87
11.61
22.50
9.87
11.25
23
1.745
FCF / Net incomex
0.446
0.404
0.430
0.393
0.396
0.413
0.409
0.418
0.399
0.442
1.216
0.413
0.411
11
28.42
ROIC%
31.31
30.64
28.44
28.15
30.34
30.29
31.04
32.63
30.94
29.32
17.78
30.94
30.49
73
25.28
Return on equity%
12.64
12.23
10.73
7.89
9.82
11.20
11.57
9.90
7.52
7.13
22.00
9.90
10.32
63
23.13
Return on assets%
18.54
17.06
16.83
19.30
19.30
17.67
17.90
17.61
16.65
14.17
26.74
17.61
17.64
67
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
5.25%
4.48%
—
19.42
EPS growth%
10.71
9.95
12.93
11.36
12.61
12.02
13.63
13.16
12.30
11.06
29.56
12.30
12.16
27
0.01
Bookvalue per sh£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.57%
7.49%
—
—
FCF per share£
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.09%
4.69%
—
0.01
Dividend per sh£
—
0.01
0.01
—
—
—
—
—
—
—
0.02
(0.60%)
0.05%
—
25.46
Div yield (avg)%
10.37
12.64
15.37
17.41
18.96
21.04
21.38
23.80
21.31
19.09
17.65
21.31
19.03
12
4.98
Payout ratio%
14.27
12.17
12.60
11.81
8.84
7.39
7.82
8.72
11.50
9.62
11.66
8.72
10.56
79
203.7
Shares (diluted)M
189.4
189.6
177.9
153.0
133.2
123.1
129.7
127.5
118.1
122.9
194.5
(1.60%)
(5.41%)
60
29.08
Buyback yield%
11.67
13.08
12.63
10.66
10.84
10.93
13.72
15.09
14.01
11.03
5.95
13.72
12.15
74
0.683
D/E ratiox
1.161
1.263
1.097
1.168
1.128
1.066
1.027
0.928
0.888
0.818
1.008
0.928
1.082
69
1.773
Enterprise value£M
4.064
4.431
4.198
4.057
3.770
4.117
4.059
4.016
4.436
4.098
6.372
1.68%
(0.86%)
68
4.504
LT debt£M
6.528
7.029
6.998
7.164
7.753
7.410
7.360
6.740
6.286
6.614
3.969
(3.13%)
0.48%
48
Revenue
£9.665M
4.85%
1.00×
Cost of revenue
£6.765M
4.85%
1.00×
Operating expenses
£1.870M
4.22%
0.94×
Property and equipment
16.08%