22.87
Revenue£M
23.54
24.03
25.39
26.87
27.84
28.65
29.34
31.05
32.88
24.05
26.40
4.11%
4.38%
75
12.11
Revenue growth%
5.16
3.08
2.16
0.55
0.40
0.40
0.71
0.40
2.19
24.88
26.78
0.40
1.43
58
20.62
Gross margin%
32.60
30.60
31.45
29.83
30.11
28.78
25.92
24.13
25.71
25.60
25.03
25.92
29.97
81
16.44
Operating margin%
23.53
24.41
22.92
23.84
26.41
28.09
27.92
29.94
29.13
22.32
15.80
28.09
26.08
39
9.00
Net margin%
16.22
19.15
18.59
20.15
17.70
14.72
13.37
10.43
13.14
20.78
29.31
13.37
15.82
34
21.85
P/E ratio (avg)x
6.923
7.490
7.875
7.904
7.522
7.167
7.284
6.512
6.345
20.82
35.70
7.167
7.225
38
35.48
EV/EBITx
21.81
20.58
20.09
21.80
20.79
22.00
22.79
21.94
24.85
33.84
25.17
22.00
21.81
94
7.82
FCF yield (avg)%
16.65
16.73
13.83
15.68
13.15
12.31
9.97
10.56
10.52
16.61
22.65
10.56
13.49
51
18.61
FCF margin%
23.16
24.00
25.58
25.29
24.61
25.14
26.16
23.26
25.15
10.98
26.88
25.14
24.87
80
0.409
FCF / Net incomex
0.834
0.921
0.972
1.024
1.012
1.177
1.355
1.477
1.421
1.552
1.567
1.355
1.018
58
3.86
ROIC%
1.26
3.91
3.88
5.24
5.78
8.77
10.84
9.91
7.51
16.36
25.31
8.77
5.51
75
22.65
Return on equity%
14.08
16.85
16.44
16.05
15.36
17.38
19.80
17.71
19.59
5.40
22.42
17.71
16.86
84
24.39
Return on assets%
20.28
22.66
25.15
24.95
22.51
21.96
22.93
23.05
24.76
25.31
16.16
22.93
22.80
88
0.10
EPS£
0.09
0.10
0.09
0.07
0.07
0.06
0.06
0.06
0.06
0.11
0.12
(5.28%)
(5.88%)
—
24.35
EPS growth%
13.63
11.04
8.35
9.45
8.99
11.80
13.90
13.19
10.42
18.17
13.77
11.80
11.42
57
0.03
Bookvalue per sh£
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.10
0.03
3.02%
2.87%
—
0.05
FCF per share£
0.09
0.10
0.12
0.14
0.13
0.15
0.17
0.16
0.19
0.13
0.02
6.82%
9.09%
—
0.12
Dividend per sh£
0.09
0.09
0.09
0.09
0.08
0.09
0.10
0.09
0.08
0.06
0.07
(1.37%)
(0.89%)
—
25.99
Div yield (avg)%
22.67
25.34
25.96
24.24
25.15
27.22
25.87
24.67
24.18
27.95
8.34
25.15
24.91
62
26.08
Payout ratio%
24.78
26.42
25.52
26.86
25.43
26.62
27.59
25.43
26.96
28.19
28.45
26.62
25.97
30
242.0
Shares (diluted)M
194.9
207.9
197.7
216.8
214.4
221.9
235.2
261.6
294.2
244.5
237.7
6.29%
2.42%
27
13.51
Buyback yield%
18.83
19.42
18.05
19.28
17.36
19.55
20.01
22.68
19.70
15.46
25.58
19.70
19.35
88
0.505
D/E ratiox
1.260
1.324
1.438
1.578
1.566
1.475
1.481
1.609
1.796
0.302
1.208
1.566
1.478
31
11.93
Enterprise value£M
35.96
34.60
30.44
33.07
35.10
36.80
39.74
39.55
39.98
16.59
17.15
3.87%
1.40%
44
7.847
LT debt£M
31.03
32.83
38.83
42.29
40.67
43.69
50.33
57.55
67.48
11.64
12.36
9.80%
9.86%
41
Revenue
£32.88M
4.38%
1.00×
Cost of revenue
£22.13M
4.44%
1.01×
Operating expenses
£4.218M
4.45%
1.01×
Property and equipment
17.56%
Cash and investments
16.93%
Spread over hurdle
46.08%