1.256
Revenue£M
16.42
17.50
18.52
19.49
20.44
21.74
22.42
23.24
24.44
25.92
1.391
4.86%
5.28%
70
25.08
Revenue growth%
28.74
28.68
30.00
28.58
27.27
29.29
29.34
29.54
30.77
33.42
26.79
29.54
29.31
43
17.74
Gross margin%
5.61
3.04
4.22
1.86
0.40
2.08
1.22
3.90
3.24
1.19
7.11
2.08
2.56
85
26.23
Operating margin%
16.18
19.17
17.01
14.87
14.04
16.13
17.89
18.55
17.27
16.46
3.19
17.27
16.74
51
15.85
Net margin%
15.98
13.99
16.71
15.52
15.70
14.03
14.53
15.60
16.74
17.49
10.87
15.60
15.65
74
19.34
P/E ratio (avg)x
45.22
46.61
46.39
43.66
40.53
42.94
39.38
42.45
45.94
51.79
25.37
42.94
44.44
57
29.43
EV/EBITx
17.73
19.61
21.84
25.77
28.24
32.29
36.73
42.29
49.42
59.45
12.13
42.29
30.27
27
28.73
FCF yield (avg)%
20.78
20.47
18.77
16.27
14.55
13.03
11.80
9.94
12.45
14.79
14.36
12.45
14.67
49
24.46
FCF margin%
15.02
14.53
13.91
16.80
17.66
15.28
16.76
17.47
14.71
12.52
29.59
15.28
15.15
14
0.255
FCF / Net incomex
0.430
0.437
0.446
0.472
0.493
0.478
0.457
0.477
0.492
0.561
0.860
0.478
0.475
33
25.01
ROIC%
11.84
11.09
9.58
11.60
9.13
9.19
6.90
6.83
6.93
4.33
22.40
6.90
9.16
64
10.91
Return on equity%
15.04
14.74
11.92
13.68
14.59
14.75
14.31
17.27
16.67
18.49
15.79
16.67
14.74
11
7.38
Return on assets%
2.85
1.19
1.45
0.40
0.40
1.96
0.40
3.20
2.00
0.76
26.71
1.96
1.32
36
0.17
EPS£
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.17
(3.26%)
0.35%
—
10.27
EPS growth%
0.40
0.40
0.40
0.40
2.04
2.61
5.01
4.14
2.82
1.90
20.16
2.82
1.97
7
0.11
Bookvalue per sh£
0.17
0.14
0.13
0.12
0.12
0.11
0.12
0.11
0.10
0.09
0.15
(4.97%)
(5.81%)
—
0.07
FCF per share£
0.09
0.08
0.08
0.09
0.09
0.11
0.11
0.11
0.11
0.11
0.14
3.80%
3.01%
—
0.05
Dividend per sh£
0.17
0.19
0.19
0.18
0.18
0.18
0.19
0.22
0.25
0.25
0.04
6.86%
3.26%
—
8.69
Div yield (avg)%
26.87
26.14
25.60
26.21
27.68
27.85
25.58
28.55
29.26
27.53
3.68
27.85
27.20
53
6.29
Payout ratio%
14.30
15.81
13.11
14.12
17.03
14.83
14.37
12.29
11.50
10.80
12.09
12.29
14.21
49
57.83
Shares (diluted)M
63.44
72.46
67.51
61.59
61.64
64.34
64.97
63.43
60.41
58.56
57.43
(1.02%)
0.58%
21
8.71
Buyback yield%
22.22
22.28
24.74
27.61
29.36
29.13
29.78
31.21
31.43
33.94
10.38
31.21
29.25
21
1.431
D/E ratiox
3.002
3.451
3.370
3.613
3.725
3.610
4.000
4.590
5.128
5.770
0.307
4.590
3.669
22
6.153
Enterprise value£M
19.43
20.44
21.81
21.12
24.02
24.97
24.45
27.60
26.61
27.55
26.30
2.78%
4.02%
86
11.59
LT debt£M
15.30
15.62
15.86
15.88
17.82
18.75
20.66
22.96
26.20
30.65
12.16
11.46%
7.82%
73
Revenue
£25.92M
5.28%
1.00×
Cost of revenue
£15.94M
5.06%
0.98×
Operating expenses
£3.980M
5.87%
1.06×
Goodwill & intangibles
17.59%
Property and equipment
15.99%
Cash and investments
14.68%
Spread over hurdle
13.27%