16.45
Revenue£M
11.83
12.37
13.13
13.58
14.01
14.66
15.52
16.29
16.75
17.32
17.92
4.33%
4.44%
72
13.54
Revenue growth%
6.18
6.22
5.48
4.73
7.36
5.36
6.71
9.06
10.14
7.46
21.01
7.46
6.46
91
11.69
Gross margin%
21.66
21.43
19.84
17.25
19.27
18.54
19.75
18.84
17.14
20.00
15.55
18.84
19.51
30
2.59
Operating margin%
27.49
30.19
29.77
29.09
30.28
29.51
31.70
32.54
29.90
31.70
3.84
31.70
30.04
66
16.81
Net margin%
16.73
16.60
18.63
18.06
17.38
16.92
16.93
17.51
14.66
17.05
11.80
16.93
16.99
6
13.27
P/E ratio (avg)x
16.04
17.49
19.65
19.25
22.35
24.93
27.51
26.73
26.49
28.06
34.86
26.73
23.64
23
28.50
EV/EBITx
31.20
36.98
39.76
45.37
49.92
59.53
65.25
71.91
76.44
90.90
26.81
71.91
54.72
78
19.81
FCF yield (avg)%
15.73
15.05
17.72
17.68
19.54
18.59
15.95
18.00
16.08
17.00
28.36
17.00
17.34
77
14.98
FCF margin%
21.98
21.91
21.04
20.19
19.22
19.04
19.66
20.96
20.35
17.54
22.36
19.66
20.27
94
1.176
FCF / Net incomex
0.237
0.219
0.215
0.235
0.255
0.245
0.229
0.245
0.217
0.236
0.220
0.236
0.235
20
9.49
ROIC%
17.24
18.22
18.11
19.88
19.64
21.50
21.46
19.55
17.50
20.04
20.55
20.04
19.60
29
16.27
Return on equity%
9.18
7.82
9.72
12.46
12.41
10.40
9.99
11.53
10.05
12.67
14.94
10.40
10.23
34
7.30
Return on assets%
7.70
10.01
9.10
8.76
10.21
12.47
13.56
12.38
12.55
15.48
27.88
12.55
11.30
61
0.02
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
6.77%
3.77%
—
2.65
EPS growth%
27.51
29.16
31.93
32.06
32.29
30.97
31.57
32.55
31.92
31.43
28.42
31.57
31.75
15
0.04
Bookvalue per sh£
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.03
3.01%
3.34%
—
0.02
FCF per share£
0.08
0.09
0.10
0.12
0.12
0.13
0.15
0.18
0.19
0.18
0.04
8.67%
10.47%
—
0.03
Dividend per sh£
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.02
9.52%
9.86%
—
25.15
Div yield (avg)%
15.99
16.73
16.84
17.06
16.54
17.20
19.59
21.19
20.46
17.94
21.93
19.59
17.13
42
18.27
Payout ratio%
9.49
7.75
8.72
8.06
7.22
8.40
8.45
7.49
5.31
3.68
5.52
7.49
7.91
39
147.2
Shares (diluted)M
165.9
158.4
151.4
146.5
145.7
144.5
144.7
140.1
146.1
157.4
146.5
1.55%
(0.52%)
27
3.86
Buyback yield%
11.30
8.54
7.61
9.76
11.14
9.86
8.59
7.84
9.09
11.67
7.11
9.09
9.43
18
1.462
D/E ratiox
1.194
1.348
1.228
1.283
1.234
1.275
1.385
1.575
1.443
1.331
1.684
1.385
1.307
80
18.86
Enterprise value£M
9.568
10.55
11.25
13.18
13.67
15.91
16.91
16.30
17.08
16.51
9.405
3.85%
6.65%
7
7.645
LT debt£M
6.053
6.372
7.623
9.260
9.754
9.662
9.460
9.401
9.748
10.48
12.56
1.45%
6.53%
44
Revenue
£17.32M
4.44%
1.00×
Cost of revenue
£11.60M
4.38%
0.99×
Operating expenses
£4.080M
4.92%
1.05×
Cash and investments
17.65%
Property and equipment
16.40%