0.581
Revenue£M
4.491
4.531
4.624
4.867
4.989
5.063
5.129
5.297
5.433
5.560
0.620
2.19%
2.31%
18
8.02
Revenue growth%
25.82
22.95
20.00
22.12
23.46
21.16
21.44
22.13
22.75
25.61
11.96
22.13
22.44
8
7.63
Gross margin%
29.69
27.80
26.65
28.94
31.55
34.40
33.55
32.64
30.14
29.31
12.69
32.64
29.92
67
24.58
Operating margin%
20.91
23.79
22.80
22.31
19.49
21.39
19.76
18.75
20.93
21.77
24.81
20.93
21.16
67
17.97
Net margin%
17.47
17.17
15.59
13.96
15.52
16.25
16.17
18.89
16.44
17.90
7.54
16.44
16.35
29
16.95
P/E ratio (avg)x
21.48
20.82
22.66
23.74
21.90
23.18
20.80
21.48
18.98
20.43
27.81
20.80
21.48
37
37.45
EV/EBITx
11.82
11.89
11.96
11.20
10.34
10.46
11.36
12.31
13.22
11.85
21.49
11.85
11.84
18
18.63
FCF yield (avg)%
20.46
19.45
19.85
17.42
15.51
14.42
16.11
14.50
16.16
13.92
26.91
14.50
16.13
26
17.68
FCF margin%
21.48
20.71
23.36
24.97
27.30
26.63
26.53
27.52
25.22
24.92
28.90
26.53
25.10
11
0.358
FCF / Net incomex
0.600
0.578
0.616
0.574
0.548
0.606
0.672
0.720
0.701
0.776
1.030
0.701
0.611
26
25.93
ROIC%
23.03
20.19
20.97
18.14
17.79
18.61
16.95
14.93
17.82
19.57
11.04
17.82
18.37
90
27.34
Return on equity%
14.85
13.95
15.06
13.77
11.22
10.85
8.65
10.62
12.47
12.91
26.30
10.85
12.69
37
5.52
Return on assets%
5.02
7.60
7.51
6.43
7.79
7.89
9.19
8.85
10.78
10.91
26.53
9.19
7.84
66
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.20%
(0.52%)
—
4.14
EPS growth%
18.20
16.95
15.59
15.42
16.23
16.47
19.29
20.77
20.45
18.34
14.07
19.29
17.58
38
0.01
Bookvalue per sh£
0.04
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.05
0.05
0.01
(2.88%)
2.43%
—
0.01
FCF per share£
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.07
0.08
0.03
17.77%
12.39%
—
0.02
Dividend per sh£
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
1.24%
0.66%
—
7.28
Div yield (avg)%
9.68
6.77
4.23
4.29
5.15
5.63
4.42
2.09
4.20
6.20
12.57
4.42
4.79
76
7.25
Payout ratio%
27.53
30.01
28.31
29.54
31.88
32.40
35.12
36.04
38.21
37.99
14.98
36.04
32.14
57
44.97
Shares (diluted)M
42.14
45.84
41.38
42.73
44.15
42.90
40.70
40.68
35.24
35.82
42.83
(4.10%)
(2.24%)
26
7.39
Buyback yield%
17.58
20.23
21.44
24.02
25.17
22.51
24.58
25.64
27.73
30.14
7.95
25.64
24.30
29
1.346
D/E ratiox
0.229
0.241
0.259
0.253
0.279
0.324
0.339
0.344
0.373
0.409
0.811
0.344
0.302
91
0.894
Enterprise value£M
4.648
4.798
4.339
4.070
4.068
4.086
3.855
3.868
3.495
3.675
0.803
(2.01%)
(3.07%)
42
2.186
LT debt£M
4.029
4.231
4.377
4.635
4.466
4.117
3.702
3.522
3.372
3.075
1.022
(7.19%)
(2.38%)
29
Revenue
£5.560M
2.31%
1.00×
Cost of revenue
£2.690M
2.34%
1.00×
Operating expenses
£1.381M
2.73%
1.04×
Goodwill & intangibles
18.76%
Return on capital
113.90%
Spread over hurdle
105.86%