18.73
Revenue£M
9.290
9.991
10.67
11.79
12.87
14.11
15.26
16.35
18.17
19.62
19.69
8.80%
8.68%
13
20.77
Revenue growth%
20.46
18.86
18.34
15.43
12.69
10.89
9.29
9.67
8.01
8.54
6.29
9.29
11.79
61
5.37
Gross margin%
30.11
30.33
28.70
28.01
25.31
28.29
30.49
32.49
29.78
29.45
6.73
29.78
29.62
86
25.91
Operating margin%
31.37
31.41
29.07
30.15
28.20
27.30
28.40
25.62
24.04
24.79
19.45
25.62
28.30
16
15.00
Net margin%
13.67
11.79
11.26
13.72
16.12
14.32
11.71
9.64
7.29
10.10
15.43
10.10
11.75
67
14.28
P/E ratio (avg)x
26.32
28.95
28.28
29.32
28.21
30.70
30.03
28.27
28.31
27.81
9.822
28.31
28.29
91
26.21
EV/EBITx
11.41
10.44
11.58
12.60
12.15
10.70
10.74
11.77
11.57
11.71
21.08
11.57
11.58
6
19.03
FCF yield (avg)%
29.47
28.77
29.15
28.68
30.83
29.74
29.86
31.59
30.83
30.74
4.31
30.74
29.80
91
25.74
FCF margin%
18.73
21.59
23.74
23.86
22.14
22.50
23.22
24.70
27.48
30.22
17.63
24.70
23.48
65
0.251
FCF / Net incomex
1.018
1.199
1.251
1.199
1.353
1.581
1.560
1.797
1.922
1.924
0.938
1.797
1.457
36
9.41
ROIC%
18.09
17.94
15.79
15.96
15.63
16.03
16.62
14.05
13.31
13.68
7.63
14.05
15.87
43
17.63
Return on equity%
4.01
6.69
5.33
5.11
5.26
4.09
4.70
1.97
4.66
7.39
16.31
4.66
4.91
71
20.81
Return on assets%
16.12
16.18
18.36
17.67
16.17
17.99
17.74
17.69
17.77
20.36
23.05
17.77
17.71
53
0.10
EPS£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
(0.50%)
1.06%
—
25.74
EPS growth%
26.62
25.53
24.67
23.62
25.42
23.55
25.30
22.75
23.66
23.75
25.53
23.66
24.21
53
0.04
Bookvalue per sh£
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.06
6.32%
4.15%
—
0.08
FCF per share£
0.06
0.07
0.08
0.10
0.11
0.12
0.14
0.16
0.16
0.16
0.06
8.02%
9.79%
—
0.07
Dividend per sh£
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.11
(3.17%)
(4.85%)
—
6.89
Div yield (avg)%
17.05
17.06
19.64
18.52
18.93
16.29
17.17
15.56
17.90
16.32
3.22
16.32
17.11
40
15.90
Payout ratio%
10.48
10.59
10.92
9.59
11.50
12.36
11.51
8.74
9.91
12.85
5.74
11.51
10.76
55
122.6
Shares (diluted)M
81.17
82.45
69.86
70.52
60.63
55.27
47.66
51.35
53.79
47.17
126.2
(4.90%)
(6.68%)
79
29.78
Buyback yield%
14.93
14.17
13.95
15.99
18.07
18.64
19.88
19.63
16.98
19.60
22.21
19.60
17.53
20
1.354
D/E ratiox
0.821
0.872
0.774
0.793
0.782
0.798
0.754
0.743
0.656
0.654
0.419
0.743
0.778
27
8.887
Enterprise value£M
29.84
34.22
32.79
33.88
36.55
38.34
38.57
44.76
50.10
56.21
17.42
8.99%
7.25%
51
18.28
LT debt£M
8.828
9.593
10.36
9.379
9.114
8.429
7.579
7.286
6.503
6.316
2.995
(7.07%)
(4.31%)
86
Revenue
£19.62M
8.68%
1.00×
Cost of revenue
£9.676M
8.91%
1.02×
Operating expenses
£3.581M
8.32%
0.97×
Property and equipment
16.40%
Spread over hurdle
50.29%