3.705
Revenue£M
6.380
6.575
6.991
7.125
7.333
7.829
8.025
8.473
8.779
9.374
4.120
5.03%
4.40%
83
14.77
Revenue growth%
21.00
22.90
23.12
24.23
21.57
21.42
20.29
18.00
17.93
18.13
21.40
18.13
21.21
68
20.59
Gross margin%
7.31
5.51
2.88
1.51
0.40
3.31
5.08
4.94
2.29
1.74
21.18
3.31
3.09
42
20.21
Operating margin%
12.35
11.43
9.10
11.43
9.84
7.21
4.41
3.91
4.01
1.63
18.03
4.01
8.16
38
5.89
Net margin%
24.13
23.96
22.75
25.34
25.51
28.41
27.64
30.11
27.84
26.13
8.76
27.84
25.82
47
26.80
P/E ratio (avg)x
43.41
49.02
55.25
56.28
59.74
66.36
69.79
78.26
77.31
84.21
8.979
77.31
63.05
29
10.24
EV/EBITx
36.44
32.04
32.19
32.68
34.35
36.96
38.33
40.56
35.86
35.41
19.65
36.96
35.64
57
2.23
FCF yield (avg)%
3.70
3.17
3.99
1.70
2.77
2.22
3.79
0.97
0.40
2.73
22.42
2.22
2.75
48
13.00
FCF margin%
17.40
18.85
19.21
17.44
15.11
14.87
16.38
14.52
15.72
15.01
16.83
15.01
16.05
14
0.857
FCF / Net incomex
1.123
1.122
1.138
1.029
1.098
1.039
1.113
1.177
1.074
1.077
1.518
1.077
1.105
84
24.05
ROIC%
24.77
23.88
26.53
26.26
29.23
30.26
29.18
27.83
27.18
30.18
27.32
29.18
27.50
21
5.56
Return on equity%
22.77
23.44
23.22
25.32
25.05
24.02
23.06
23.55
25.03
27.15
25.99
24.02
23.79
10
4.90
Return on assets%
15.61
15.81
14.23
14.50
15.24
16.00
15.70
17.25
19.97
19.59
27.52
17.25
15.75
9
0.05
EPS£
0.10
0.10
0.11
0.14
0.15
0.15
0.16
0.19
0.21
0.25
0.05
10.23%
11.60%
—
21.82
EPS growth%
9.06
10.05
9.07
7.00
6.50
7.82
10.24
9.66
11.72
12.98
22.64
10.24
9.37
66
0.03
Bookvalue per sh£
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
5.97%
3.86%
—
0.02
FCF per share£
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.09
0.06
9.69%
8.41%
—
0.07
Dividend per sh£
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
0.01%
(0.82%)
—
22.44
Div yield (avg)%
16.39
16.82
17.26
14.75
16.36
13.70
12.07
10.58
9.32
8.33
13.21
10.58
14.22
43
29.43
Payout ratio%
10.79
9.25
11.64
13.34
13.88
11.37
8.90
5.96
7.96
8.55
19.29
8.55
10.02
28
118.7
Shares (diluted)M
101.7
112.7
110.6
103.6
106.7
103.4
110.4
118.2
128.6
132.1
119.0
4.37%
2.27%
5
20.30
Buyback yield%
12.61
12.60
14.46
13.78
12.15
12.22
10.66
8.82
9.94
10.46
20.19
10.46
12.18
73
0.315
D/E ratiox
1.253
1.418
1.337
1.501
1.485
1.587
1.507
1.464
1.435
1.441
1.069
1.464
1.453
9
11.64
Enterprise value£M
2.353
2.141
2.000
1.910
2.010
2.191
2.309
2.327
2.556
2.655
4.719
5.72%
0.06%
88
7.573
LT debt£M
7.910
6.871
6.971
6.760
7.298
7.403
6.560
5.774
6.118
6.571
8.839
(2.08%)
(1.33%)
14
Revenue
£9.374M
4.40%
1.00×
Cost of revenue
£6.050M
4.44%
1.00×
Operating expenses
£2.219M
4.64%
1.02×
Cash and investments
21.67%
Spread over hurdle
24.54%