3.321
Revenue£M
10.02
9.971
10.25
10.46
10.55
10.67
10.77
10.94
10.91
3.674
3.917
0.83%
1.14%
66
4.20
Revenue growth%
21.24
23.44
22.90
20.31
22.33
23.66
22.18
21.27
22.76
20.98
24.24
22.33
22.26
10
9.98
Gross margin%
17.76
20.67
20.20
18.65
16.49
17.36
18.84
20.61
23.49
10.04
26.72
18.84
18.75
58
11.63
Operating margin%
30.44
28.97
27.14
24.47
22.65
23.50
21.84
19.13
19.91
25.27
13.51
21.84
23.98
37
26.62
Net margin%
10.36
10.98
12.89
15.55
14.15
12.10
10.36
12.04
12.67
29.34
23.81
12.10
12.07
36
13.70
P/E ratio (avg)x
30.98
29.24
27.45
28.39
27.33
26.52
24.02
26.40
24.66
23.34
9.598
26.40
27.39
25
26.07
EV/EBITx
25.94
27.72
26.66
23.31
21.98
20.85
18.23
18.52
18.22
10.86
7.501
18.52
22.64
23
21.95
FCF yield (avg)%
26.75
28.54
31.26
29.53
28.41
30.45
30.64
31.10
28.71
21.71
23.31
30.45
29.12
63
4.88
FCF margin%
20.58
23.23
26.03
23.37
23.22
23.23
24.07
21.22
23.92
8.90
8.07
23.23
23.23
67
1.150
FCF / Net incomex
0.490
0.515
0.491
0.479
0.449
0.428
0.418
0.401
0.391
1.342
0.714
0.418
0.464
88
29.57
ROIC%
6.00
7.50
6.53
8.27
6.50
4.68
4.08
1.29
0.40
12.59
4.24
4.08
6.25
30
8.28
Return on equity%
10.45
12.70
12.35
10.33
7.76
8.85
10.03
7.34
6.82
18.99
16.39
7.76
10.18
87
17.18
Return on assets%
21.58
19.39
22.30
20.80
21.42
21.79
20.46
23.31
22.67
9.56
18.54
21.79
21.50
37
0.04
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.05
0.05
(2.13%)
(1.65%)
—
29.03
EPS growth%
26.20
27.19
27.17
27.69
30.48
32.16
34.32
36.20
36.64
25.57
9.78
34.32
29.68
42
0.03
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.02
1.08%
0.31%
—
0.02
FCF per share£
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.04
0.04
6.89%
7.95%
—
0.02
Dividend per sh£
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.02
0.04
4.08%
7.66%
—
3.37
Div yield (avg)%
14.82
13.32
11.10
9.23
7.77
6.58
4.57
6.80
5.44
26.21
18.15
6.58
8.50
35
16.55
Payout ratio%
12.63
14.16
15.93
14.91
12.55
13.53
13.47
12.09
12.81
8.80
5.99
12.81
13.14
37
112.5
Shares (diluted)M
69.21
62.15
63.02
54.57
57.98
59.03
58.81
56.73
53.57
112.4
109.2
(0.37%)
(4.27%)
52
2.94
Buyback yield%
15.78
17.21
19.02
17.20
14.23
15.43
14.33
12.06
14.42
12.35
6.75
14.33
15.60
29
1.286
D/E ratiox
0.908
0.844
0.898
0.819
0.776
0.682
0.635
0.589
0.658
0.432
1.697
0.658
0.797
6
0.826
Enterprise value£M
6.237
6.166
5.963
6.298
7.411
7.443
7.599
7.929
8.493
7.894
6.554
6.16%
4.24%
44
5.009
LT debt£M
8.945
9.060
8.726
9.607
9.596
10.81
11.91
13.24
13.69
3.339
4.908
7.35%
3.01%
79
Revenue
£10.91M
1.14%
1.00×
Cost of revenue
£7.635M
1.14%
1.00×
Operating expenses
£1.542M
1.35%
1.02×
Property and equipment
17.75%
Cash and investments
16.76%