1.256
Revenue£M
1.608
1.723
1.833
1.949
2.091
2.277
2.400
2.577
2.790
1.385
1.307
7.44%
7.20%
42
5.06
Revenue growth%
17.07
19.51
19.35
16.77
14.09
13.63
13.83
15.25
15.52
18.61
5.78
14.09
15.54
36
20.85
Gross margin%
23.97
24.07
23.73
23.37
21.99
23.46
23.29
26.12
26.63
28.30
26.75
23.46
23.59
77
6.71
Operating margin%
6.90
5.52
3.52
5.95
5.98
4.55
3.15
0.59
0.40
16.26
26.15
3.15
4.28
54
29.43
Net margin%
21.20
18.32
19.97
21.25
21.26
22.05
24.43
22.11
21.84
24.91
5.82
22.05
21.55
77
22.49
P/E ratio (avg)x
19.44
21.75
22.48
24.29
24.87
26.95
24.97
23.87
22.52
14.27
37.94
24.87
23.19
94
28.75
EV/EBITx
43.69
45.56
46.69
54.03
56.92
66.45
70.94
85.16
87.83
7.374
16.21
70.94
55.47
66
8.45
FCF yield (avg)%
12.09
11.76
14.36
17.28
17.39
17.32
17.88
15.37
15.20
13.82
17.28
17.32
15.28
64
16.76
FCF margin%
28.47
28.07
27.56
27.70
25.48
26.29
24.35
22.99
25.74
7.13
5.67
25.48
26.92
80
0.144
FCF / Net incomex
0.516
0.517
0.530
0.609
0.590
0.656
0.649
0.727
0.774
1.678
1.721
0.656
0.600
14
18.53
ROIC%
16.68
17.35
16.71
18.15
21.02
19.00
17.84
20.44
20.81
28.46
9.08
20.44
17.99
29
23.34
Return on equity%
8.98
6.33
3.73
5.94
8.68
7.14
6.51
7.37
7.87
13.08
16.33
7.37
6.82
52
7.55
Return on assets%
7.55
6.48
6.31
8.67
8.05
10.82
13.64
12.43
12.18
11.67
28.58
12.18
8.72
78
0.02
EPS£
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.07
0.06
0.02
0.02
0.47%
2.11%
—
8.78
EPS growth%
5.69
8.42
11.31
12.79
12.87
13.45
13.40
11.71
14.00
16.16
21.71
13.40
12.25
28
0.04
Bookvalue per sh£
0.08
0.08
0.09
0.08
0.10
0.09
0.10
0.10
0.09
0.02
0.01
1.62%
0.65%
—
0.03
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
(5.12%)
(5.36%)
—
0.03
Dividend per sh£
0.06
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.03
0.04
(0.09%)
(0.74%)
—
17.17
Div yield (avg)%
31.11
32.87
33.77
34.52
35.91
38.04
39.66
40.61
39.56
22.63
24.76
39.56
35.21
89
25.40
Payout ratio%
10.78
9.90
11.17
9.28
11.54
14.24
13.26
11.98
9.62
20.58
27.30
11.98
11.35
93
38.20
Shares (diluted)M
38.16
38.63
40.19
37.13
41.02
45.61
45.64
50.06
48.29
39.82
39.14
5.40%
3.63%
84
16.70
Buyback yield%
24.25
21.37
24.36
26.85
23.89
22.40
23.21
21.63
18.73
6.94
18.08
22.40
22.99
21
1.493
D/E ratiox
1.272
1.522
1.773
2.119
2.164
2.354
2.453
2.695
3.139
0.203
0.616
2.453
2.142
18
1.352
Enterprise value£M
0.591
0.538
0.606
0.572
0.537
0.481
0.459
0.506
0.553
1.725
1.664
(0.67%)
(0.33%)
6
0.370
LT debt£M
1.393
1.565
1.717
1.654
1.671
1.727
1.791
1.701
1.668
0.439
1.284
0.18%
0.85%
76
Revenue
£2.790M
7.20%
1.00×
Cost of revenue
£1.881M
7.23%
1.00×
Operating expenses
£0.325M
7.69%
1.05×
Goodwill & intangibles
16.76%
Property and equipment
14.98%
Spread over hurdle
(1.82%)