9.601
Revenue£M
5.623
5.883
6.216
6.674
7.231
7.493
8.074
8.567
9.035
10.51
10.43
6.25%
6.00%
54
11.45
Revenue growth%
4.25
5.50
7.22
7.48
9.50
10.49
11.11
12.24
12.80
9.75
18.12
11.11
8.49
45
24.88
Gross margin%
7.24
8.69
6.34
5.64
6.50
6.79
4.39
6.72
6.79
25.36
18.84
6.72
6.70
28
18.71
Operating margin%
19.53
22.36
21.75
22.88
20.90
22.10
24.10
26.98
29.76
11.30
3.86
24.10
22.23
73
18.73
Net margin%
15.11
16.07
16.84
19.12
18.63
16.30
14.68
14.19
16.26
2.28
11.71
16.26
16.16
86
26.06
P/E ratio (avg)x
38.19
42.43
45.89
46.83
45.45
48.28
48.80
49.15
50.72
34.35
14.03
48.80
46.36
74
22.03
EV/EBITx
14.34
13.45
12.21
12.45
11.94
11.15
10.27
9.799
9.742
31.00
14.02
10.27
12.07
91
21.75
FCF yield (avg)%
6.10
3.53
4.89
2.65
3.57
2.28
0.40
0.40
1.55
28.56
28.14
1.55
3.09
45
24.66
FCF margin%
6.43
6.67
8.98
7.64
7.65
7.10
8.88
8.63
7.46
11.99
8.00
7.65
7.65
86
0.957
FCF / Net incomex
0.346
0.356
0.324
0.333
0.305
0.287
0.299
0.311
0.323
1.475
0.523
0.305
0.324
75
22.87
ROIC%
11.61
12.51
13.97
16.01
18.22
15.69
15.39
13.16
16.03
7.24
23.91
15.69
14.89
33
8.96
Return on equity%
19.14
16.66
17.81
15.46
13.79
15.88
13.73
11.52
13.36
6.39
12.33
13.73
15.67
17
15.71
Return on assets%
18.02
16.41
15.68
15.17
16.92
19.51
17.88
16.96
17.39
25.69
21.35
17.39
17.17
93
0.06
EPS£
0.08
0.09
0.10
0.10
0.12
0.14
0.15
0.15
0.15
0.07
0.08
7.80%
7.21%
—
25.88
EPS growth%
7.64
6.51
4.59
2.50
0.78
1.88
4.79
5.10
6.32
29.91
10.62
4.79
4.74
39
0.06
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.05
0.02
8.29%
6.48%
—
0.03
FCF per share£
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.06
4.58%
3.46%
—
0.01
Dividend per sh£
0.09
0.10
0.12
0.12
0.12
0.12
0.12
0.14
0.14
0.04
0.08
3.34%
5.36%
—
12.11
Div yield (avg)%
25.87
26.89
26.80
26.51
26.36
25.04
25.22
25.06
27.29
21.74
29.13
25.22
26.12
55
6.15
Payout ratio%
18.15
18.46
20.78
18.92
19.89
18.54
20.55
20.19
19.88
27.79
27.89
19.89
19.88
93
72.47
Shares (diluted)M
79.23
81.38
78.99
73.49
78.21
71.21
74.56
74.59
76.10
72.13
73.57
0.70%
0.17%
54
5.99
Buyback yield%
3.23
1.50
3.24
5.42
5.87
3.36
0.74
3.72
5.93
11.61
18.16
3.72
3.43
36
1.706
D/E ratiox
0.943
1.087
1.157
1.253
1.413
1.558
1.511
1.645
1.806
1.575
0.461
1.558
1.333
26
9.502
Enterprise value£M
3.405
3.047
3.030
3.053
2.775
2.649
2.683
2.657
2.518
7.493
6.159
(3.78%)
(4.00%)
51
5.428
LT debt£M
4.878
4.813
4.945
5.797
6.149
6.533
7.243
7.292
8.420
4.863
7.402
7.75%
8.01%
46
Revenue
£9.035M
6.00%
1.00×
Cost of revenue
£3.821M
6.24%
1.02×
Operating expenses
£2.154M
5.48%
0.95×
Goodwill & intangibles
17.12%
Property and equipment
16.25%