3.633
Revenue£M
1.969
2.100
2.237
2.422
2.606
2.815
3.028
3.257
3.591
3.817
4.421
8.19%
8.01%
54
13.98
Revenue growth%
24.60
25.84
28.54
29.93
30.91
33.50
34.53
32.25
30.02
22.62
25.28
32.25
29.97
58
26.88
Gross margin%
6.18
8.92
10.57
7.71
9.27
8.00
5.08
5.15
4.46
25.71
9.36
5.15
6.95
95
15.70
Operating margin%
0.40
0.40
1.44
1.37
4.21
3.59
1.28
1.06
0.46
28.74
2.67
1.28
1.17
77
5.90
Net margin%
18.71
21.33
21.03
19.08
19.67
18.76
18.07
20.61
22.26
5.46
13.07
19.67
20.14
45
35.49
P/E ratio (avg)x
41.43
40.94
39.91
37.68
37.59
43.54
50.72
55.07
63.44
19.99
10.59
50.72
41.53
46
21.27
EV/EBITx
57.01
63.06
62.25
67.27
70.99
71.32
84.16
95.82
114.4
26.00
37.10
84.16
69.13
25
9.93
FCF yield (avg)%
27.34
24.96
23.20
22.41
21.53
24.39
22.45
22.98
20.33
19.79
28.24
22.45
23.09
57
3.00
FCF margin%
15.22
16.17
17.46
20.38
21.68
21.74
22.58
22.00
22.30
5.43
7.96
22.00
21.03
82
1.418
FCF / Net incomex
0.313
0.310
0.341
0.357
0.388
0.380
0.369
0.367
0.380
1.727
0.592
0.380
0.362
20
3.19
ROIC%
19.90
21.30
20.07
20.17
20.86
22.99
22.72
19.74
21.63
3.73
28.44
21.63
20.89
46
29.34
Return on equity%
19.42
19.87
22.20
24.68
25.21
27.49
30.13
30.21
31.61
4.68
8.99
30.13
24.95
58
4.99
Return on assets%
3.18
1.47
0.40
2.98
5.11
2.56
5.37
5.68
3.39
13.99
19.75
5.11
3.28
67
0.08
EPS£
0.04
0.03
0.04
0.03
0.03
0.04
0.04
0.04
0.05
0.09
0.10
7.29%
1.42%
—
17.69
EPS growth%
20.70
19.15
18.27
20.29
21.14
18.98
19.44
22.34
19.91
15.78
12.65
19.91
19.67
69
0.04
Bookvalue per sh£
0.14
0.16
0.19
0.21
0.23
0.24
0.28
0.31
0.31
0.04
0.05
8.76%
11.18%
—
0.07
FCF per share£
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.07
(2.79%)
(3.85%)
—
0.11
Dividend per sh£
0.09
0.09
0.09
0.10
0.12
0.12
0.13
0.14
0.16
0.10
0.03
8.65%
5.33%
—
27.57
Div yield (avg)%
14.45
13.48
11.31
12.36
10.71
9.94
7.47
9.95
7.00
13.75
15.94
9.94
11.01
46
24.15
Payout ratio%
23.78
25.64
23.01
20.67
19.95
20.72
20.59
21.89
22.04
21.29
26.65
20.72
21.96
38
21.24
Shares (diluted)M
17.50
15.56
13.65
12.33
12.07
12.95
13.68
14.21
15.42
21.49
20.95
4.56%
(3.05%)
16
16.20
Buyback yield%
11.64
14.31
11.55
10.68
11.35
14.18
13.21
14.71
13.04
3.15
13.15
13.21
12.34
86
0.987
D/E ratiox
2.345
2.379
2.766
3.021
3.054
3.112
3.291
3.775
4.332
1.782
0.208
3.291
3.038
69
3.330
Enterprise value£M
1.908
2.019
2.323
2.416
2.750
3.292
3.866
4.239
4.295
1.675
3.120
12.19%
9.60%
61
1.655
LT debt£M
6.370
7.127
8.140
8.944
8.405
8.408
9.459
10.95
12.87
0.724
2.474
7.54%
8.94%
11
Revenue
£3.591M
8.01%
1.00×
Cost of revenue
£2.514M
8.01%
1.00×
Operating expenses
£0.676M
8.34%
1.03×