1.556
Revenue£M
6.093
6.358
6.693
7.114
7.690
8.277
8.803
9.475
9.998
10.37
1.633
6.17%
6.12%
22
3.20
Revenue growth%
1.63
3.83
6.66
5.90
3.03
5.10
2.39
0.40
1.29
0.82
26.92
1.29
2.71
34
17.03
Gross margin%
23.04
21.49
23.14
24.15
27.12
24.46
21.54
21.59
22.81
20.95
27.22
21.59
22.92
93
2.20
Operating margin%
8.81
9.97
10.93
10.50
8.95
6.29
3.44
0.91
3.83
5.52
7.41
3.83
7.55
62
19.99
Net margin%
11.47
13.11
11.99
13.04
15.33
14.23
12.35
13.36
12.35
14.75
20.34
13.36
13.08
89
26.43
P/E ratio (avg)x
15.82
13.81
13.66
13.86
12.72
12.57
10.91
9.876
10.61
10.44
35.00
10.61
12.65
16
9.513
EV/EBITx
37.08
42.51
44.03
49.07
53.57
62.57
61.39
68.05
66.74
69.54
33.04
66.74
57.48
19
15.26
FCF yield (avg)%
13.10
13.79
12.62
10.63
13.14
11.45
9.51
8.06
6.93
6.72
20.13
8.06
11.04
40
5.95
FCF margin%
19.38
17.24
16.02
15.70
17.79
17.44
18.76
21.62
22.63
23.26
14.90
21.62
18.27
11
0.508
FCF / Net incomex
2.062
2.378
2.827
3.319
3.654
3.820
4.152
4.826
5.646
6.447
1.425
4.826
3.737
32
7.12
ROIC%
12.12
14.73
14.47
13.87
16.23
14.24
12.50
14.21
11.54
9.09
5.96
12.50
14.04
78
5.61
Return on equity%
32.00
33.79
34.13
33.39
30.45
30.43
29.14
28.38
30.17
30.16
12.44
30.16
30.44
78
14.80
Return on assets%
26.87
29.43
28.40
29.73
27.08
29.25
27.05
24.12
26.02
27.81
28.65
27.05
27.45
76
0.04
EPS£
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.04
14.24%
13.31%
—
22.55
EPS growth%
25.17
27.84
25.34
27.15
26.95
24.91
23.70
23.43
23.77
23.90
18.52
23.77
25.04
32
0.03
Bookvalue per sh£
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
1.21%
(1.10%)
—
0.02
FCF per share£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.76%
6.17%
—
0.01
Dividend per sh£
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.32%
(2.53%)
—
20.71
Div yield (avg)%
27.29
28.66
28.39
27.92
30.86
28.93
31.37
33.42
31.34
33.98
3.13
31.37
29.90
9
27.49
Payout ratio%
20.92
18.79
16.37
15.23
14.32
11.44
12.35
11.38
12.72
10.92
17.81
11.44
13.52
18
176.0
Shares (diluted)M
271.9
257.1
252.9
279.3
296.8
318.8
336.8
383.2
361.7
417.8
174.9
7.08%
5.57%
61
19.78
Buyback yield%
28.18
28.35
28.05
26.62
24.15
26.49
29.10
29.58
31.58
34.09
10.00
29.58
28.27
30
0.730
D/E ratiox
0.480
0.536
0.569
0.630
0.614
0.585
0.665
0.750
0.857
0.942
1.288
0.750
0.622
14
8.211
Enterprise value£M
4.540
4.336
4.667
5.391
5.365
5.808
6.413
6.703
6.934
7.595
6.872
7.20%
4.70%
58
9.231
LT debt£M
12.06
13.04
13.07
14.88
14.58
17.05
18.92
19.69
22.68
21.72
9.978
8.29%
6.88%
62
Revenue
£10.37M
6.12%
1.00×
Cost of revenue
£4.912M
6.17%
1.01×
Operating expenses
£2.065M
5.69%
0.96×
Property and equipment
15.84%
Spread over hurdle
10.78%