0.655
Revenue£M
0.463
0.495
0.525
0.562
0.597
0.635
0.701
0.761
0.832
0.909
0.722
8.76%
7.66%
60
19.74
Revenue growth%
22.59
23.71
25.15
23.09
22.09
20.60
19.38
16.40
17.01
19.59
26.80
19.38
21.35
85
22.80
Gross margin%
15.12
15.76
15.17
16.73
14.55
15.96
12.99
13.61
11.17
13.67
23.66
13.61
14.83
57
2.94
Operating margin%
14.36
11.67
9.34
9.56
6.69
6.31
4.80
7.10
8.45
9.40
21.27
7.10
8.89
38
16.54
Net margin%
13.82
15.65
15.37
13.96
15.23
15.33
15.47
17.75
18.37
16.43
17.90
16.43
15.42
40
13.45
P/E ratio (avg)x
20.24
23.93
24.84
24.80
29.44
33.00
34.45
40.18
42.33
42.41
8.438
40.18
31.22
60
34.78
EV/EBITx
34.09
37.01
42.25
47.96
49.11
51.80
54.76
57.15
57.23
57.71
11.67
57.15
50.45
93
6.71
FCF yield (avg)%
25.47
25.91
28.29
29.50
29.07
27.44
26.08
25.29
25.66
24.92
8.65
25.66
25.99
70
28.95
FCF margin%
24.51
25.12
26.92
24.22
24.18
23.45
23.50
24.03
21.31
23.22
10.55
23.45
24.10
84
1.231
FCF / Net incomex
1.238
1.303
1.304
1.402
1.591
1.754
1.634
1.663
1.544
1.489
1.482
1.634
1.517
59
28.49
ROIC%
6.86
8.86
11.23
9.73
9.55
10.18
11.20
13.44
15.00
12.98
4.33
12.98
10.69
83
25.73
Return on equity%
18.39
18.39
20.84
19.27
19.76
19.43
21.08
18.73
18.33
19.11
11.43
19.11
19.19
84
13.15
Return on assets%
7.24
9.02
6.75
7.72
9.00
9.31
9.75
9.27
9.06
10.49
21.48
9.31
9.04
33
0.01
EPS£
—
—
—
—
—
—
—
—
—
—
0.01
(2.79%)
(0.48%)
—
13.55
EPS growth%
25.68
27.73
30.66
31.97
31.85
29.81
29.20
28.37
31.26
31.97
26.71
29.81
30.23
69
0.01
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
5.30%
4.83%
—
0.01
FCF per share£
0.01
0.01
0.01
—
—
—
0.01
—
—
—
—
(2.37%)
(3.00%)
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
12.64%
8.16%
—
16.02
Div yield (avg)%
0.40
3.03
0.72
0.45
0.40
2.84
1.46
0.96
1.53
1.56
27.17
1.53
1.21
37
7.69
Payout ratio%
4.21
5.16
4.25
4.90
3.90
5.66
3.90
3.09
5.76
4.00
10.14
4.00
4.23
89
41.63
Shares (diluted)M
42.06
39.32
36.16
39.37
35.75
37.40
37.66
34.55
34.53
38.83
40.69
1.66%
(0.22%)
78
29.23
Buyback yield%
1.24
0.40
2.90
0.88
0.87
0.40
0.40
2.89
4.98
3.26
2.65
2.89
1.06
68
1.419
D/E ratiox
0.732
0.883
1.038
1.071
1.068
1.165
1.327
1.448
1.561
1.546
0.782
1.448
1.118
28
0.052
Enterprise value£M
0.383
0.382
0.423
0.421
0.462
0.512
0.605
0.692
0.704
0.785
0.688
11.20%
8.30%
22
0.477
LT debt£M
0.942
1.071
1.210
1.146
1.049
1.204
1.312
1.207
1.124
1.034
0.331
(0.27%)
0.80%
89
Revenue
£0.909M
7.66%
1.00×
Cost of revenue
£0.599M
7.48%
0.98×
Operating expenses
£0.116M
8.00%
1.03×
Goodwill & intangibles
17.67%
Property and equipment
15.83%
Return on capital
214.26%
Spread over hurdle
205.84%