8.701
Revenue£M
4.516
4.790
4.912
5.250
5.452
5.732
6.017
6.265
6.418
9.438
9.220
4.10%
4.58%
35
24.35
Revenue growth%
15.83
13.91
11.32
9.67
7.26
8.04
5.13
7.50
7.91
7.29
13.88
7.50
8.85
71
17.29
Gross margin%
5.09
2.74
1.11
0.40
2.59
1.10
1.67
1.36
0.45
14.20
21.68
1.36
1.51
40
21.90
Operating margin%
25.22
23.33
21.46
20.45
22.30
21.43
24.41
21.51
19.25
28.74
12.33
21.51
21.91
15
23.37
Net margin%
28.21
29.40
28.16
30.68
29.33
28.64
29.86
31.12
32.66
10.97
25.59
29.86
29.36
75
34.09
P/E ratio (avg)x
11.29
12.12
12.61
12.70
11.67
11.10
11.38
12.15
11.33
22.19
13.67
11.38
11.53
81
31.98
EV/EBITx
34.47
32.71
33.36
35.90
32.69
29.22
30.11
28.14
26.34
14.82
26.65
29.22
31.79
35
15.02
FCF yield (avg)%
18.76
21.53
23.29
25.53
24.79
25.98
27.61
27.28
25.55
10.92
2.70
25.98
25.16
71
12.50
FCF margin%
17.30
16.94
17.46
18.26
18.01
15.90
12.92
13.42
11.61
7.50
28.85
13.42
16.42
23
1.534
FCF / Net incomex
1.519
1.506
1.485
1.557
1.668
1.836
2.037
1.988
2.019
0.405
1.043
1.988
1.612
68
26.13
ROIC%
19.95
20.84
20.30
18.43
17.46
17.07
16.94
18.81
21.09
14.15
28.89
17.46
19.38
55
26.86
Return on equity%
25.03
25.63
23.37
22.39
19.60
21.43
21.03
20.51
20.04
14.47
22.65
20.51
21.91
75
18.57
Return on assets%
35.12
34.19
31.77
33.57
36.33
37.71
37.10
34.32
32.12
10.66
15.86
36.33
34.26
76
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.02
10.05%
5.68%
—
12.71
EPS growth%
28.63
25.70
27.12
25.49
26.88
29.23
27.68
26.02
28.26
10.95
15.15
27.68
27.40
59
0.02
Bookvalue per sh£
0.06
0.07
0.07
0.07
0.07
0.07
0.09
0.08
0.10
0.02
0.01
7.79%
7.52%
—
0.02
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.03
(1.89%)
(1.78%)
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
7.45%
4.26%
—
14.21
Div yield (avg)%
20.29
18.34
17.19
15.05
14.72
14.30
14.40
11.49
10.37
20.95
13.25
14.30
14.89
23
3.37
Payout ratio%
4.16
6.41
6.39
8.13
10.42
11.93
11.32
14.23
16.19
8.44
21.49
11.93
9.28
52
218.7
Shares (diluted)M
151.4
147.4
145.7
150.8
159.3
171.0
153.8
141.1
144.1
216.0
216.5
(0.91%)
(1.82%)
63
22.38
Buyback yield%
4.74
2.53
0.40
0.84
0.40
1.95
1.90
0.40
0.40
9.28
11.21
0.40
1.37
16
1.258
D/E ratiox
1.757
1.860
1.627
1.578
1.347
1.428
1.526
1.659
1.552
0.256
0.444
1.526
1.603
53
6.856
Enterprise value£M
6.544
6.757
7.026
6.909
7.166
7.348
7.544
7.503
7.794
7.288
6.715
2.44%
2.56%
86
7.671
LT debt£M
11.67
12.32
12.15
12.69
14.61
13.47
12.61
13.11
13.65
2.929
4.206
1.47%
2.45%
70
Revenue
£6.418M
4.58%
1.00×
Cost of revenue
£3.645M
4.61%
1.00×
Operating expenses
£1.299M
4.76%
1.02×
Property and equipment
15.97%
Cash and investments
15.69%
Spread over hurdle
(6.00%)