48.98
Revenue£M
69.11
70.81
73.07
76.94
81.09
82.54
87.11
90.30
94.51
99.42
53.41
4.16%
3.89%
88
25.30
Revenue growth%
33.46
34.78
35.70
33.80
31.41
33.02
33.45
32.02
32.59
33.11
13.92
33.02
33.28
94
23.96
Gross margin%
21.43
24.25
24.11
23.59
26.28
27.32
28.81
29.12
27.35
25.98
7.54
27.35
26.13
61
9.87
Operating margin%
19.85
17.49
16.17
18.15
16.17
14.91
14.42
11.62
9.64
9.04
6.98
11.62
15.54
70
14.72
Net margin%
27.79
26.52
26.80
27.19
24.86
24.46
24.29
26.36
23.94
25.18
12.21
24.46
25.77
28
36.98
P/E ratio (avg)x
29.81
29.35
30.05
26.82
23.78
23.68
22.46
23.00
23.27
23.69
24.76
23.27
23.73
68
11.38
EV/EBITx
15.98
17.27
18.70
17.35
17.18
16.18
14.38
12.83
13.24
14.06
36.82
14.06
16.08
33
8.99
FCF yield (avg)%
18.00
15.87
14.70
17.02
17.24
18.27
16.32
17.88
18.09
18.83
22.14
18.09
17.56
31
14.63
FCF margin%
9.39
9.19
10.93
12.45
15.01
13.92
12.74
10.65
9.68
9.85
14.40
10.65
10.79
6
0.486
FCF / Net incomex
1.863
1.793
1.796
1.786
1.881
2.076
2.306
2.638
2.531
2.679
1.280
2.531
1.979
8
3.76
ROIC%
19.32
16.32
14.08
15.36
13.17
14.47
16.77
14.27
12.24
12.13
13.11
14.27
14.37
12
13.48
Return on equity%
4.25
4.15
4.55
4.70
4.00
2.95
4.98
6.46
9.29
10.16
23.63
6.46
4.62
9
29.42
Return on assets%
20.77
21.56
19.84
19.53
20.77
23.66
25.37
25.28
26.82
28.05
15.75
25.37
22.61
7
0.05
EPS£
0.18
0.20
0.21
0.24
0.24
0.27
0.25
0.29
0.33
0.32
0.05
5.89%
5.53%
—
14.88
EPS growth%
23.56
24.13
24.57
22.54
22.47
20.45
21.38
19.44
20.49
22.23
4.50
20.49
22.35
75
0.22
Bookvalue per sh£
0.11
0.10
0.10
0.11
0.12
0.11
0.12
0.13
0.13
0.12
0.13
0.47%
1.84%
—
0.17
FCF per share£
0.24
0.25
0.29
0.34
0.36
0.42
0.48
0.56
0.59
0.62
0.15
11.53%
9.64%
—
0.05
Dividend per sh£
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.17
0.19
0.19
0.21
9.08%
9.82%
—
29.88
Div yield (avg)%
11.20
13.65
12.36
13.95
14.32
15.08
17.55
20.13
22.73
21.32
15.02
20.13
14.70
12
9.30
Payout ratio%
24.07
23.53
24.77
25.54
23.59
21.46
21.57
23.53
20.77
19.68
29.88
21.46
23.53
74
242.5
Shares (diluted)M
376.7
427.1
436.6
444.5
501.2
563.4
617.8
625.9
689.0
700.1
235.3
6.91%
6.39%
24
11.51
Buyback yield%
6.98
5.75
8.34
10.10
9.65
6.93
9.21
9.82
7.63
7.20
2.17
7.63
7.99
42
0.823
D/E ratiox
0.479
0.480
0.428
0.409
0.390
0.419
0.411
0.440
0.429
0.392
1.635
0.419
0.424
85
5.608
Enterprise value£M
21.00
24.20
27.22
25.28
23.29
24.27
27.62
29.49
33.89
32.92
33.39
7.17%
4.25%
48
45.33
LT debt£M
20.73
22.43
23.09
21.73
24.03
23.57
27.12
28.42
31.32
34.94
54.13
7.77%
6.59%
38
Revenue
£99.42M
3.89%
1.00×
Cost of revenue
£42.70M
3.80%
0.99×
Operating expenses
£21.71M
3.95%
1.01×
Cash and investments
23.58%
Property and equipment
16.35%
Spread over hurdle
52.78%