7.293
Revenue£M
67.95
72.25
77.31
82.66
87.44
90.73
96.49
100.9
103.8
109.3
7.876
4.56%
5.33%
26
9.34
Revenue growth%
3.40
4.93
4.18
4.19
6.66
5.15
5.27
3.97
1.87
4.78
3.02
4.78
4.48
9
17.49
Gross margin%
21.82
24.08
23.99
26.17
27.91
25.08
26.83
26.76
26.66
28.92
18.94
26.76
26.41
89
19.41
Operating margin%
34.07
32.45
35.07
33.34
32.40
32.46
35.15
37.51
39.38
36.56
29.11
36.56
34.57
89
21.64
Net margin%
15.51
17.78
19.31
17.18
17.18
18.11
15.91
15.05
18.05
15.86
26.35
15.91
17.18
92
15.13
P/E ratio (avg)x
22.84
22.41
22.77
23.61
21.60
20.25
19.12
20.77
19.41
17.96
20.70
19.41
21.18
45
12.12
EV/EBITx
22.18
19.83
20.74
19.42
19.49
16.90
17.12
15.24
15.98
16.95
24.87
16.90
18.27
6
13.01
FCF yield (avg)%
24.70
27.06
26.65
29.56
31.17
30.67
32.92
30.85
29.25
32.07
5.80
30.85
30.12
14
19.32
FCF margin%
36.98
37.96
35.80
36.11
33.64
31.21
31.20
33.29
34.84
34.49
4.45
33.29
34.66
27
1.752
FCF / Net incomex
0.478
0.520
0.525
0.591
0.602
0.616
0.622
0.609
0.644
0.746
1.185
0.622
0.606
56
21.92
ROIC%
26.47
26.87
25.60
26.25
23.45
24.34
21.58
22.66
23.53
20.55
20.85
22.66
23.94
42
16.26
Return on equity%
4.09
2.28
3.30
2.67
0.40
0.40
0.94
1.62
3.98
3.97
21.45
1.62
2.48
52
12.23
Return on assets%
4.96
7.65
10.08
12.25
12.90
15.66
16.98
17.63
17.85
14.87
2.13
16.98
13.89
82
0.07
EPS£
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.08
0.07
0.07
0.07
(3.16%)
(2.17%)
—
26.30
EPS growth%
27.82
25.37
23.32
21.93
21.05
20.70
19.98
19.36
18.56
19.91
5.16
19.91
20.87
57
0.10
Bookvalue per sh£
0.19
0.20
0.21
0.21
0.21
0.20
0.19
0.22
0.25
0.23
0.10
2.03%
2.04%
—
0.09
FCF per share£
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.08
6.01%
4.46%
—
0.04
Dividend per sh£
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.05
0.04
0.10
3.53%
3.01%
—
21.41
Div yield (avg)%
23.33
23.08
25.18
25.26
23.19
23.66
21.33
23.45
23.10
25.75
4.18
23.45
23.39
30
18.26
Payout ratio%
7.39
7.32
10.26
8.82
8.57
8.29
7.01
7.90
6.89
3.92
21.89
7.01
7.65
30
418.8
Shares (diluted)M
626.1
690.8
678.4
645.1
705.8
770.3
814.9
877.4
835.8
939.7
422.8
5.89%
5.50%
78
28.06
Buyback yield%
25.50
25.31
22.54
21.75
23.68
21.88
20.10
20.16
21.67
19.67
13.50
20.16
21.81
14
1.753
D/E ratiox
2.184
2.248
2.283
2.485
2.647
2.763
2.743
3.071
2.928
3.420
0.453
2.928
2.695
52
80.30
Enterprise value£M
57.78
58.74
50.93
45.22
46.88
40.70
39.31
42.65
42.89
46.01
12.00
(0.37%)
(3.10%)
46
14.46
LT debt£M
64.63
64.62
70.42
70.00
75.61
77.96
81.42
94.34
106.5
125.1
64.73
10.60%
6.34%
91
Revenue
£109.3M
5.33%
1.00×
Cost of revenue
£57.56M
5.30%
1.00×
Operating expenses
£22.15M
5.11%
0.98×
Property and equipment
21.11%
Goodwill & intangibles
19.54%