3.848
Revenue£M
6.755
6.894
7.294
7.659
7.968
8.146
8.624
9.043
9.225
4.062
4.390
3.79%
3.67%
93
4.01
Revenue growth%
32.63
34.23
33.65
32.78
35.71
36.76
37.83
38.05
39.89
28.18
20.30
37.83
34.97
57
15.14
Gross margin%
11.07
10.75
8.84
6.92
6.34
3.91
4.54
6.57
4.67
21.37
22.79
4.67
6.75
94
4.84
Operating margin%
7.93
5.50
8.08
6.04
5.17
2.35
1.31
2.40
4.07
28.04
28.73
2.40
5.33
7
26.93
Net margin%
1.97
0.81
1.02
3.14
1.47
0.40
2.04
2.85
2.84
13.00
26.35
2.04
1.72
8
12.01
P/E ratio (avg)x
40.71
39.21
38.29
42.92
48.45
54.14
58.07
56.11
56.46
16.71
12.16
56.11
45.69
26
28.08
EV/EBITx
34.66
36.44
36.50
36.87
37.08
39.64
41.96
44.65
47.30
17.85
35.89
41.96
36.97
74
12.77
FCF yield (avg)%
21.87
21.76
21.55
24.52
25.99
27.45
25.57
25.26
22.66
25.61
12.08
25.57
23.83
84
8.68
FCF margin%
16.13
15.33
13.21
10.48
9.45
8.51
11.25
13.75
11.86
3.91
28.93
11.25
12.53
38
1.483
FCF / Net incomex
0.534
0.536
0.474
0.438
0.420
0.402
0.383
0.363
0.375
0.761
0.837
0.383
0.429
83
5.72
ROIC%
24.03
23.40
25.84
22.97
24.93
25.85
23.86
26.18
25.78
2.33
29.87
25.78
25.05
85
9.55
Return on equity%
14.07
12.56
14.78
12.77
15.23
13.74
15.33
13.26
14.26
20.34
17.90
14.26
13.91
5
10.98
Return on assets%
5.68
4.84
2.47
2.01
3.76
5.19
3.77
3.06
3.69
22.02
9.08
3.76
3.77
42
0.01
EPS£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
0.01
5.67%
3.95%
—
21.73
EPS growth%
15.81
16.12
13.13
13.77
15.55
17.00
17.78
20.31
21.25
23.67
8.20
17.78
16.56
82
0.02
Bookvalue per sh£
0.03
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
(0.97%)
3.53%
—
0.02
FCF per share£
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.03
7.43%
5.93%
—
0.01
Dividend per sh£
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.02
0.03
10.45%
9.54%
—
25.50
Div yield (avg)%
19.81
20.56
18.08
20.62
23.15
20.47
17.57
16.57
15.91
11.40
13.49
17.57
18.94
13
15.05
Payout ratio%
30.01
31.27
33.79
35.46
36.86
35.84
35.24
34.44
36.75
20.18
14.88
35.84
34.84
38
158.0
Shares (diluted)M
174.6
162.2
182.5
163.9
177.5
198.4
179.1
193.4
194.3
157.0
157.0
3.46%
2.02%
69
18.13
Buyback yield%
34.86
35.61
36.47
39.21
41.33
41.91
39.56
37.53
37.97
15.24
2.32
39.56
37.75
33
0.190
D/E ratiox
0.919
0.818
0.769
0.665
0.654
0.704
0.684
0.692
0.755
0.668
1.393
0.692
0.729
93
0.758
Enterprise value£M
0.792
0.724
0.646
0.618
0.621
0.646
0.710
0.701
0.672
4.994
0.381
1.68%
(2.04%)
30
1.021
LT debt£M
8.381
8.359
8.504
8.947
9.643
11.37
12.97
13.96
14.87
3.985
5.862
10.69%
7.45%
32
Revenue
£9.225M
3.67%
1.00×
Cost of revenue
£6.115M
3.85%
1.02×
Operating expenses
£1.986M
3.26%
0.96×
Property and equipment
14.11%
Spread over hurdle
49.32%