1.394
Revenue£M
0.822
0.905
0.958
1.024
1.120
1.209
1.308
1.405
1.520
1.654
1.434
8.11%
8.05%
87
20.35
Revenue growth%
8.40
8.83
11.25
9.18
11.55
9.06
7.70
5.09
3.04
2.95
11.22
5.09
8.62
13
11.87
Gross margin%
1.82
3.30
3.99
2.99
3.49
1.96
4.57
2.56
3.27
0.41
24.90
2.56
3.13
66
23.92
Operating margin%
28.11
26.22
29.16
27.32
24.62
22.38
24.50
25.39
24.44
22.97
21.11
24.44
25.01
40
9.25
Net margin%
21.22
20.35
21.41
21.74
21.21
21.30
20.21
22.69
22.01
22.36
2.99
22.01
21.36
62
37.28
P/E ratio (avg)x
24.93
29.22
30.29
33.04
35.83
34.26
34.72
38.92
42.51
50.64
8.427
38.92
34.49
31
28.05
EV/EBITx
16.05
14.75
13.89
12.79
14.13
13.51
14.73
14.78
15.42
15.44
10.05
14.78
14.74
89
7.07
FCF yield (avg)%
21.04
22.51
20.47
18.58
19.90
17.57
15.30
15.81
17.02
19.38
12.35
17.02
18.98
32
29.25
FCF margin%
30.88
30.56
29.56
31.28
30.76
29.83
31.96
29.80
29.62
29.82
28.96
29.82
30.19
59
0.491
FCF / Net incomex
0.281
0.286
0.274
0.285
0.278
0.261
0.246
0.251
0.223
0.240
1.552
0.246
0.267
93
23.10
ROIC%
5.39
7.92
4.99
6.95
5.59
7.39
10.21
10.34
7.48
6.87
9.85
7.48
7.17
54
12.29
Return on equity%
18.66
16.70
17.06
18.21
16.24
13.70
12.00
12.99
12.30
13.18
10.28
12.99
14.97
26
22.76
Return on assets%
16.97
16.95
16.98
19.22
18.23
15.29
13.57
16.47
18.35
19.01
14.78
16.47
16.97
55
0.03
EPS£
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.03
3.95%
6.82%
—
26.64
EPS growth%
13.65
14.75
17.04
14.28
15.83
18.45
18.68
21.17
21.33
21.35
5.80
21.17
17.75
56
0.02
Bookvalue per sh£
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.01
8.58%
8.28%
—
0.03
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.03
(6.90%)
(3.92%)
—
0.05
Dividend per sh£
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.03
14.22%
10.81%
—
15.74
Div yield (avg)%
28.87
29.75
31.85
33.46
35.09
37.88
40.49
38.73
39.86
38.88
2.17
38.88
36.48
74
23.35
Payout ratio%
20.26
22.19
22.52
22.94
20.48
21.40
20.49
19.04
16.57
16.57
26.53
19.04
20.49
71
18.75
Shares (diluted)M
21.65
24.34
27.11
29.41
28.53
28.60
26.20
25.37
23.66
21.90
19.27
(5.15%)
1.01%
37
2.63
Buyback yield%
14.74
11.99
12.52
10.32
11.34
10.94
10.13
8.30
5.34
5.66
7.25
8.30
10.63
75
1.231
D/E ratiox
2.039
2.203
2.620
2.639
3.050
3.524
3.688
4.296
4.560
4.461
1.347
4.296
3.287
68
0.765
Enterprise value£M
1.976
2.024
2.009
2.062
2.191
1.961
1.950
1.810
1.751
1.834
1.325
(3.49%)
(0.43%)
52
1.747
LT debt£M
0.766
0.690
0.712
0.659
0.650
0.572
0.577
0.619
0.544
0.506
1.561
(4.88%)
(3.30%)
80
Revenue
£1.654M
8.05%
1.00×
Cost of revenue
£1.059M
7.98%
0.99×
Operating expenses
£0.218M
7.31%
0.93×
Property and equipment
16.35%