4.340
Revenue£M
8.458
8.632
8.872
9.061
9.426
9.785
10.40
10.92
11.40
4.492
4.742
4.71%
3.66%
17
15.08
Revenue growth%
12.06
13.42
15.90
13.42
15.43
17.60
15.28
17.82
16.95
20.99
19.37
16.95
15.36
58
11.20
Gross margin%
13.97
11.77
11.72
9.91
11.61
9.71
8.72
11.63
8.72
16.89
15.36
9.71
11.62
73
13.49
Operating margin%
6.40
4.84
6.46
8.48
7.60
9.71
12.27
9.97
12.89
20.26
26.92
9.97
8.04
60
17.73
Net margin%
27.19
25.84
25.73
25.85
27.60
28.89
27.53
26.32
26.57
28.84
23.66
27.53
26.45
71
28.10
P/E ratio (avg)x
59.44
66.81
66.47
69.58
75.86
76.74
81.92
81.11
88.42
35.36
22.55
81.11
72.72
51
32.26
EV/EBITx
26.32
26.40
24.79
24.32
23.71
27.57
31.71
37.07
36.57
28.74
14.68
31.71
26.36
15
3.12
FCF yield (avg)%
5.01
7.93
9.78
10.01
11.61
12.85
14.79
15.35
18.14
28.38
24.99
14.79
10.81
74
16.10
FCF margin%
29.52
30.32
31.22
31.65
31.13
30.38
30.90
28.00
29.12
9.65
25.62
30.38
30.35
85
0.414
FCF / Net incomex
1.971
1.892
1.953
1.960
2.107
2.355
2.405
2.455
2.371
0.345
0.263
2.371
2.039
71
15.60
ROIC%
27.46
29.54
31.78
29.45
28.90
31.73
32.53
32.39
30.70
12.54
21.80
31.73
30.12
67
4.33
Return on equity%
2.25
1.60
0.48
2.71
5.23
3.19
3.34
3.52
1.50
20.94
14.42
3.34
2.48
87
29.27
Return on assets%
30.52
29.23
29.98
32.49
34.39
32.98
33.20
33.00
32.14
20.07
15.08
33.00
32.31
70
0.10
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.11
0.12
0.42%
(1.20%)
—
13.61
EPS growth%
8.86
8.13
10.09
12.71
11.97
11.36
14.15
12.84
12.68
14.92
22.37
12.68
11.67
31
0.08
Bookvalue per sh£
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.15
0.04
1.31%
4.61%
—
0.07
FCF per share£
0.09
0.10
0.09
0.11
0.10
0.12
0.14
0.13
0.14
0.05
0.05
5.45%
5.66%
—
0.07
Dividend per sh£
0.08
0.07
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.07
0.10
4.18%
5.71%
—
26.39
Div yield (avg)%
4.57
5.07
8.01
7.07
5.43
6.78
4.01
2.32
1.68
21.87
16.54
4.01
5.25
61
28.99
Payout ratio%
7.01
4.53
3.41
4.75
6.95
4.02
5.38
5.41
2.47
28.06
8.04
5.38
4.77
92
37.87
Shares (diluted)M
53.81
56.74
62.11
59.70
69.26
69.41
71.59
83.03
80.86
38.69
39.58
6.25%
3.58%
91
13.31
Buyback yield%
5.38
5.01
4.59
5.62
5.34
3.96
3.05
3.70
4.20
24.55
23.20
3.96
4.39
51
0.987
D/E ratiox
1.169
1.290
1.394
1.429
1.696
1.724
1.775
1.973
2.078
0.257
0.358
1.775
1.563
6
5.555
Enterprise value£M
0.569
0.518
0.530
0.548
0.506
0.498
0.537
0.555
0.490
3.119
3.754
(2.22%)
(1.65%)
87
5.773
LT debt£M
1.733
1.606
1.727
1.718
1.866
1.829
2.125
2.371
2.252
1.773
7.030
5.57%
2.37%
34
Revenue
£11.40M
3.66%
1.00×
Cost of revenue
£6.812M
3.91%
1.03×
Operating expenses
£1.448M
3.11%
0.95×
Property and equipment
16.03%
Return on capital
126.45%
Spread over hurdle
117.31%