13.39
Revenue£M
17.27
17.88
18.37
18.46
18.99
19.75
20.75
20.88
21.29
21.99
13.67
2.97%
2.73%
89
28.82
Revenue growth%
2.13
1.21
0.64
0.40
1.24
0.40
0.55
0.40
0.40
2.44
12.01
0.40
0.60
87
21.85
Gross margin%
18.21
20.38
22.41
24.71
22.80
21.22
19.67
19.44
22.32
22.13
4.69
21.22
21.68
68
23.79
Operating margin%
28.01
27.95
28.30
31.29
31.75
31.33
33.12
32.47
31.84
33.30
18.49
32.47
31.54
88
15.67
Net margin%
29.16
26.18
24.03
21.83
23.77
26.69
26.69
27.03
28.77
26.42
5.04
26.69
26.56
47
34.64
P/E ratio (avg)x
26.91
27.14
26.76
28.58
30.89
33.54
33.79
36.43
37.91
40.44
6.400
36.43
32.22
42
19.07
EV/EBITx
23.20
23.28
25.08
22.92
24.91
22.94
24.64
21.77
23.57
24.30
14.26
23.57
23.43
68
8.08
FCF yield (avg)%
26.22
24.01
21.61
21.80
20.89
18.99
18.16
18.51
19.80
18.38
5.41
18.51
20.35
26
28.88
FCF margin%
9.71
10.13
9.42
8.90
7.04
4.18
6.15
9.06
11.32
10.25
29.34
9.06
9.24
41
1.567
FCF / Net incomex
1.995
1.953
1.919
2.108
2.223
2.210
2.321
2.295
2.267
2.160
0.188
2.267
2.185
49
2.68
ROIC%
12.64
15.31
12.31
11.49
10.12
9.37
10.14
13.12
11.05
11.57
22.68
11.05
11.53
34
2.60
Return on equity%
15.67
16.21
15.26
18.09
19.57
16.59
19.40
19.28
20.34
17.45
3.32
19.28
17.77
33
16.10
Return on assets%
15.56
14.28
13.92
15.33
17.34
17.13
18.33
19.38
19.15
17.02
13.47
18.33
17.07
19
0.02
EPS£
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.03
0.04
0.02
1.59%
(1.03%)
—
26.53
EPS growth%
2.74
2.36
1.12
0.40
0.40
0.40
0.40
0.40
2.72
3.13
23.31
0.40
0.76
35
0.02
Bookvalue per sh£
0.07
0.08
0.07
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.04
2.13%
(0.25%)
—
0.04
FCF per share£
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.46%)
(2.89%)
—
0.03
Dividend per sh£
0.06
0.08
0.08
0.08
0.09
0.10
0.11
0.13
0.15
0.17
0.06
13.93%
10.60%
—
12.19
Div yield (avg)%
7.51
6.24
5.39
7.66
6.59
5.54
3.96
3.72
3.65
1.29
18.56
3.72
5.47
75
14.86
Payout ratio%
11.57
9.75
7.51
9.79
9.01
11.64
9.29
7.18
5.69
3.61
23.80
7.18
9.15
38
360.5
Shares (diluted)M
481.2
461.4
447.2
427.0
426.1
464.3
546.1
648.6
702.2
693.0
373.0
10.22%
5.17%
50
17.81
Buyback yield%
9.31
7.90
7.23
4.66
5.03
7.57
9.84
8.40
9.33
11.09
20.45
9.33
8.15
43
0.584
D/E ratiox
0.415
0.375
0.352
0.363
0.333
0.303
0.298
0.295
0.304
0.311
0.638
0.303
0.322
53
17.50
Enterprise value£M
2.460
2.654
2.488
2.710
2.971
2.825
3.156
3.320
3.427
3.320
12.94
2.25%
3.19%
41
14.15
LT debt£M
18.60
20.38
21.79
22.69
26.85
27.89
27.02
28.28
33.77
36.16
27.46
6.13%
6.97%
11
Revenue
£21.99M
2.73%
1.00×
Cost of revenue
£11.08M
2.73%
1.00×
Operating expenses
£4.649M
2.66%
0.99×
Property and equipment
17.70%
Goodwill & intangibles
15.72%