6.701
Revenue£M
11.62
11.92
12.40
12.75
12.84
13.30
13.61
13.79
14.23
14.81
7.295
2.90%
2.88%
42
23.40
Revenue growth%
36.37
35.93
36.84
37.79
36.60
36.66
35.29
32.91
35.86
33.63
9.27
35.29
36.15
38
7.44
Gross margin%
0.75
3.51
3.72
1.59
3.66
5.91
8.18
6.87
3.92
6.58
11.03
6.58
3.82
87
29.81
Operating margin%
7.20
7.36
8.40
9.48
12.00
12.22
13.86
11.61
11.18
12.90
17.19
12.22
11.39
57
24.89
Net margin%
25.74
24.02
23.43
22.28
19.63
19.98
18.34
18.06
17.46
17.93
4.42
18.06
19.81
7
12.69
P/E ratio (avg)x
27.24
25.32
26.55
30.23
28.77
32.43
30.70
32.98
34.86
35.85
23.59
32.98
30.47
87
16.24
EV/EBITx
44.35
45.00
53.99
59.99
64.11
70.85
77.99
75.73
77.68
79.30
8.980
77.68
67.48
15
20.03
FCF yield (avg)%
13.19
15.71
12.96
14.77
16.88
19.54
21.15
19.65
22.48
23.96
28.30
21.15
18.21
76
23.18
FCF margin%
23.72
24.57
26.99
27.30
26.07
23.80
23.65
25.42
27.99
27.30
4.74
25.42
25.75
16
1.621
FCF / Net incomex
2.288
2.162
2.167
2.149
2.472
2.772
3.171
3.506
3.850
3.723
1.197
3.506
2.622
91
20.95
ROIC%
20.64
21.82
21.70
23.01
21.70
19.23
18.13
16.80
17.09
16.74
23.00
17.09
19.94
30
27.50
Return on equity%
14.51
13.30
12.42
10.91
13.80
13.71
13.94
11.55
8.57
5.60
6.88
11.55
12.86
18
4.25
Return on assets%
6.94
9.08
7.85
10.31
10.99
9.88
10.54
13.45
12.16
10.61
5.20
10.61
10.43
68
0.06
EPS£
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(0.17%)
(2.00%)
—
9.21
EPS growth%
5.42
4.53
5.40
5.87
4.20
4.42
4.74
1.95
4.20
2.05
9.26
4.20
4.48
72
0.05
Bookvalue per sh£
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
8.09%
7.03%
—
0.06
FCF per share£
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.02
13.68%
8.64%
—
0.02
Dividend per sh£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.35%
(0.32%)
—
14.26
Div yield (avg)%
10.06
8.26
9.97
9.64
9.39
9.51
11.78
9.93
7.08
8.08
15.20
9.51
9.57
38
23.34
Payout ratio%
22.44
24.28
25.40
25.53
26.40
23.47
22.41
20.76
23.16
24.00
6.90
23.16
23.74
77
101.3
Shares (diluted)M
126.1
133.0
133.1
135.1
152.8
164.6
189.4
206.4
226.6
261.3
102.8
11.33%
6.91%
63
20.38
Buyback yield%
29.56
32.13
30.66
32.24
32.38
34.73
34.60
33.76
35.20
34.83
27.72
34.73
33.07
49
0.268
D/E ratiox
2.018
2.247
2.132
2.509
2.549
2.611
3.025
2.862
2.699
2.838
1.114
2.838
2.580
82
11.59
Enterprise value£M
11.39
12.92
13.35
14.41
17.00
19.50
21.44
24.14
27.04
32.04
1.444
13.51%
12.86%
24
15.09
LT debt£M
1.330
1.332
1.449
1.560
1.496
1.611
1.737
1.631
1.797
1.658
11.84
2.07%
2.67%
38
Revenue
£14.81M
2.88%
1.00×
Cost of revenue
£8.732M
3.08%
1.02×
Operating expenses
£2.240M
2.80%
0.99×
Property and equipment
13.59%