0.654
Revenue£M
2.442
2.562
2.754
2.890
3.090
3.251
3.554
3.859
4.182
0.730
0.753
7.67%
7.02%
30
3.85
Revenue growth%
25.38
23.36
22.09
24.89
22.73
23.89
21.44
19.89
17.55
19.15
12.75
21.44
23.04
25
10.41
Gross margin%
22.50
23.33
24.65
27.28
27.87
27.49
27.46
29.39
30.14
21.84
15.79
27.87
27.37
53
12.22
Operating margin%
30.27
28.91
31.75
28.97
31.01
28.69
30.90
32.93
35.42
3.22
7.62
31.01
30.58
64
10.58
Net margin%
10.39
7.51
9.01
8.30
10.74
8.11
9.64
10.73
11.80
6.95
23.65
10.73
10.02
72
7.472
P/E ratio (avg)x
40.58
47.32
53.58
58.83
58.46
63.94
74.06
85.58
90.45
11.46
32.67
74.06
58.64
93
29.23
EV/EBITx
33.46
34.24
40.36
42.21
45.29
48.23
53.14
55.11
64.73
25.26
34.90
53.14
43.75
89
27.64
FCF yield (avg)%
15.75
18.19
15.67
13.69
12.82
14.56
14.90
11.97
9.97
12.24
8.61
12.82
14.73
14
19.62
FCF margin%
25.50
22.94
23.69
24.43
21.68
18.90
20.35
21.06
19.27
14.01
12.65
20.35
22.31
9
0.920
FCF / Net incomex
1.941
2.127
2.439
2.667
2.713
3.278
3.655
3.809
3.841
1.762
0.957
3.655
2.690
27
21.93
ROIC%
0.40
1.55
3.90
3.57
5.07
5.14
3.61
3.86
3.60
4.47
4.49
3.86
3.60
19
8.08
Return on equity%
21.75
22.77
22.20
23.79
21.11
19.35
18.34
20.30
19.77
14.99
12.24
19.77
20.70
22
19.16
Return on assets%
12.30
10.15
8.45
6.72
8.63
11.33
13.36
13.28
12.31
27.18
25.34
12.31
10.74
23
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(5.77%)
(3.39%)
—
28.88
EPS growth%
3.99
4.50
2.58
0.40
0.40
0.40
0.73
0.40
1.95
28.40
7.91
0.40
1.34
15
0.01
Bookvalue per sh£
0.01
0.01
—
—
—
—
—
—
—
—
0.01
(4.61%)
(5.98%)
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
7.92%
9.73%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.04%
2.71%
—
19.70
Div yield (avg)%
8.03
6.30
4.97
5.89
6.18
4.86
2.81
0.70
0.40
25.09
21.03
2.81
5.43
29
19.74
Payout ratio%
22.05
21.49
23.49
20.73
23.59
26.08
23.52
22.12
25.08
19.38
19.36
23.59
23.50
75
181.9
Shares (diluted)M
153.8
159.7
172.5
173.3
180.3
167.2
154.9
157.3
145.1
180.1
187.1
(3.49%)
(0.16%)
40
18.86
Buyback yield%
12.94
15.93
17.74
17.11
18.29
17.67
20.12
21.43
24.00
10.00
4.68
20.12
17.71
90
0.433
D/E ratiox
3.025
3.492
4.019
3.976
4.061
4.330
4.583
5.098
6.073
0.251
1.697
4.583
4.040
31
0.747
Enterprise value£M
1.848
1.887
2.103
2.275
2.228
2.037
1.916
2.103
1.865
3.903
2.889
(3.90%)
(0.21%)
32
2.719
LT debt£M
5.546
5.730
5.864
5.428
5.734
5.858
6.588
6.581
6.548
5.344
4.223
3.82%
2.41%
18
Revenue
£4.182M
7.02%
1.00×
Cost of revenue
£2.519M
7.02%
1.00×
Operating expenses
£0.901M
6.47%
0.95×
Cash and investments
16.35%