0.417
Revenue£M
2.107
2.126
2.118
2.099
2.145
2.210
2.281
2.355
2.382
2.358
0.457
1.91%
1.07%
55
6.20
Revenue growth%
26.98
24.87
24.92
24.95
26.52
25.58
26.59
26.79
29.55
27.58
3.87
26.79
26.55
56
26.08
Gross margin%
5.18
5.52
7.50
8.19
6.63
3.78
2.24
0.40
0.52
3.03
10.20
2.24
4.48
39
2.21
Operating margin%
2.42
3.49
0.88
0.40
1.12
2.16
3.58
4.16
5.09
3.21
23.19
3.58
2.82
94
13.46
Net margin%
10.22
10.77
11.11
13.82
11.82
9.71
9.73
9.79
11.90
12.76
23.99
9.79
10.94
94
36.00
P/E ratio (avg)x
8.908
8.649
7.944
8.213
7.616
7.938
8.125
8.605
8.448
8.499
8.230
8.448
8.330
7
16.92
EV/EBITx
28.40
31.54
34.15
34.41
35.05
35.21
36.95
35.48
36.66
36.13
37.78
36.13
35.13
69
2.17
FCF yield (avg)%
32.93
35.92
36.73
33.75
35.89
33.45
31.87
31.02
29.82
31.80
19.15
31.80
33.19
91
5.06
FCF margin%
11.30
10.56
10.77
10.02
11.74
11.16
11.80
10.86
10.31
11.56
7.08
11.16
11.01
29
0.577
FCF / Net incomex
1.784
1.976
1.944
1.750
1.602
1.712
1.905
2.088
1.859
2.028
0.856
1.905
1.882
45
7.42
ROIC%
11.94
10.97
10.33
8.33
8.46
7.84
4.93
6.22
3.46
4.55
2.43
4.93
8.09
82
21.71
Return on equity%
20.27
20.92
23.27
24.63
23.19
20.94
22.32
22.57
25.08
23.17
16.00
22.57
22.87
35
9.41
Return on assets%
34.08
32.69
31.50
33.45
34.10
32.83
30.02
30.85
32.26
29.48
29.23
30.85
32.48
56
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
4.58%
1.91%
—
22.96
EPS growth%
25.56
23.14
20.34
19.61
20.48
18.87
21.48
23.43
24.67
24.49
15.95
23.43
22.31
14
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.37%)
0.21%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(4.74%)
(1.19%)
—
—
Dividend per sh£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.72%
10.18%
—
24.48
Div yield (avg)%
22.72
21.98
21.68
19.69
21.40
24.32
24.30
21.95
21.19
21.40
19.12
21.95
21.81
90
13.46
Payout ratio%
21.42
20.06
20.62
19.81
18.66
19.98
19.08
21.87
21.64
22.91
18.20
21.64
20.34
55
0.348
Shares (diluted)B
0.433
0.435
0.498
0.578
0.694
0.823
0.991
0.997
1.040
1.048
0.367
8.58%
9.60%
61
11.49
Buyback yield%
18.13
20.53
22.16
21.69
21.76
21.41
23.06
24.49
23.04
23.39
22.28
23.06
21.96
15
0.106
D/E ratiox
0.471
0.546
0.644
0.658
0.670
0.655
0.633
0.684
0.791
0.810
0.836
0.684
0.657
24
0.438
Enterprise value£M
3.545
3.475
3.488
3.449
4.089
4.130
4.751
5.200
5.602
5.657
1.954
6.71%
6.35%
27
1.025
LT debt£M
0.609
0.598
0.542
0.502
0.548
0.600
0.537
0.561
0.511
0.461
1.333
(3.38%)
(3.51%)
60
Revenue
£2.358M
1.07%
1.00×
Cost of revenue
£1.415M
0.67%
0.96×
Operating expenses
£0.550M
1.55%
1.05×
Property and equipment
18.59%
Return on capital
126.66%
Spread over hurdle
117.65%