1.954
Revenue£M
1.331
1.438
1.518
1.600
1.733
1.873
2.028
2.187
2.368
2.128
2.290
8.16%
7.79%
82
11.78
Revenue growth%
22.38
20.97
22.71
22.38
23.06
22.24
19.76
17.98
17.29
26.64
20.55
19.76
21.69
10
9.16
Gross margin%
4.35
2.93
4.45
4.53
2.61
2.09
3.59
1.49
1.07
16.49
23.55
2.09
3.26
44
6.19
Operating margin%
18.47
16.00
13.04
13.81
14.44
17.08
17.19
20.18
17.38
2.79
3.37
17.19
16.54
11
28.90
Net margin%
14.87
16.20
16.40
14.29
13.78
12.49
11.64
14.40
12.75
14.52
9.33
12.75
14.35
81
19.65
P/E ratio (avg)x
22.25
19.92
20.73
18.69
18.37
19.55
19.47
19.30
19.40
23.08
28.76
19.40
19.51
70
34.81
EV/EBITx
46.09
52.77
58.47
69.53
80.01
81.81
96.90
107.4
119.1
28.00
18.45
96.90
74.77
10
4.79
FCF yield (avg)%
1.52
0.40
0.40
0.40
2.02
3.51
4.51
3.08
0.65
27.20
16.19
3.08
1.43
17
24.62
FCF margin%
15.00
16.92
14.51
13.81
14.70
12.72
12.58
12.74
13.75
26.88
2.08
12.74
14.16
54
1.475
FCF / Net incomex
0.635
0.658
0.763
0.814
0.782
0.915
0.991
1.151
1.227
0.857
0.825
0.991
0.798
53
9.56
ROIC%
6.03
7.68
9.87
9.51
7.70
8.48
8.11
6.16
4.12
18.24
20.73
7.70
7.69
33
18.60
Return on equity%
5.37
4.78
3.81
5.21
3.28
3.17
5.22
8.20
10.94
23.53
20.04
5.22
5.22
93
22.25
Return on assets%
15.37
18.15
17.60
18.87
17.25
18.29
17.37
14.94
17.22
6.65
6.53
17.25
17.41
46
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
(4.02%)
(3.56%)
—
16.05
EPS growth%
10.11
10.24
11.84
10.28
12.54
12.88
14.18
16.50
19.17
14.46
29.87
14.18
12.19
15
0.01
Bookvalue per sh£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
5.52%
4.65%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
2.28%
1.22%
—
0.01
Dividend per sh£
—
—
—
—
—
0.01
—
0.01
0.01
0.01
0.01
3.08%
3.49%
—
4.84
Div yield (avg)%
8.37
6.25
8.29
7.44
7.78
10.13
8.04
8.05
6.38
5.24
5.56
8.04
8.04
85
13.39
Payout ratio%
6.59
3.68
2.80
0.53
0.40
0.40
1.19
1.36
0.40
23.13
7.86
0.40
1.28
25
223.1
Shares (diluted)M
120.1
119.1
104.0
107.0
93.82
96.40
84.32
72.35
73.19
221.8
222.0
(7.31%)
(7.26%)
26
28.53
Buyback yield%
18.46
15.57
15.33
16.56
15.27
16.21
18.73
19.83
17.13
29.08
12.12
17.13
16.85
42
0.449
D/E ratiox
2.476
2.538
2.677
2.713
3.137
3.239
3.103
3.446
3.832
1.442
1.673
3.239
2.908
39
1.471
Enterprise value£M
2.064
2.195
2.412
2.385
2.621
2.731
2.983
2.855
2.691
1.396
0.742
2.44%
3.24%
31
1.844
LT debt£M
1.212
1.236
1.482
1.630
1.938
1.987
2.288
2.302
2.358
1.433
1.942
7.65%
9.15%
24
Revenue
£2.368M
7.79%
1.00×
Cost of revenue
£1.657M
7.79%
1.00×
Operating expenses
£0.490M
7.37%
0.96×
Property and equipment
15.07%
Spread over hurdle
(4.98%)