32.27
Revenue£M
13.49
14.80
16.07
17.32
18.95
19.89
21.50
22.86
24.35
26.15
33.37
6.66%
7.41%
49
9.03
Revenue growth%
21.53
21.74
19.00
20.37
18.73
16.02
15.58
18.07
16.64
17.55
19.60
16.64
18.40
68
17.49
Gross margin%
28.85
31.64
32.30
32.00
31.52
31.87
30.40
33.11
33.42
34.75
11.43
33.11
31.93
67
25.40
Operating margin%
21.46
24.37
26.88
25.37
25.57
26.37
23.98
22.39
21.11
19.07
18.36
22.39
24.18
82
9.99
Net margin%
27.76
29.41
27.31
28.68
28.95
28.81
30.83
31.35
30.96
33.35
11.06
30.96
29.18
72
31.18
P/E ratio (avg)x
54.09
61.63
68.70
76.65
79.14
88.31
92.63
102.3
120.4
127.7
17.16
102.3
83.72
70
21.55
EV/EBITx
11.90
13.56
15.04
16.35
16.99
18.15
19.85
22.28
23.81
24.28
35.97
22.28
17.57
77
20.63
FCF yield (avg)%
27.71
29.89
30.37
32.59
33.80
33.73
35.71
36.10
38.67
38.20
11.84
36.10
33.77
53
12.91
FCF margin%
27.71
28.85
30.06
32.65
31.07
29.72
29.71
27.31
26.44
27.27
26.22
27.31
29.28
63
1.448
FCF / Net incomex
0.460
0.442
0.468
0.515
0.568
0.550
0.511
0.564
0.509
0.458
0.276
0.511
0.510
48
18.16
ROIC%
7.37
6.38
5.58
5.34
6.01
5.94
5.65
3.72
5.95
6.38
11.27
5.94
5.94
22
19.71
Return on equity%
24.74
25.75
25.54
25.45
23.29
23.28
20.40
19.00
19.21
16.73
18.68
19.21
23.28
65
3.31
Return on assets%
21.19
21.90
20.55
22.79
23.82
21.19
22.29
22.44
23.97
26.49
3.56
22.44
22.36
73
0.09
EPS£
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.09
2.72%
3.90%
—
8.32
EPS growth%
28.43
26.30
25.79
25.02
27.67
30.18
28.78
30.47
32.50
33.98
18.12
30.47
28.61
33
0.03
Bookvalue per sh£
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.03
0.77%
(2.63%)
—
0.06
FCF per share£
0.12
0.12
0.12
0.11
0.13
0.13
0.15
0.17
0.19
0.19
0.03
8.88%
4.64%
—
0.06
Dividend per sh£
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.11
0.11
0.03
9.87%
10.72%
—
19.45
Div yield (avg)%
33.59
31.24
32.50
35.30
36.30
36.38
38.71
38.69
39.23
38.65
22.86
38.69
36.34
89
16.53
Payout ratio%
20.94
23.75
20.97
23.45
24.90
23.65
23.10
25.36
22.77
23.11
26.69
23.11
23.28
81
108.7
Shares (diluted)M
168.9
189.4
195.0
208.1
216.1
221.7
252.7
243.2
287.5
342.8
107.9
9.66%
7.03%
18
18.18
Buyback yield%
30.16
30.80
32.14
32.41
31.80
30.59
30.58
31.49
34.07
31.79
18.07
31.49
31.64
73
1.089
D/E ratiox
1.650
1.511
1.599
1.685
1.650
1.663
1.681
1.679
1.472
1.308
0.405
1.663
1.650
15
2.390
Enterprise value£M
31.21
34.04
35.91
39.41
41.22
39.69
46.10
50.96
59.07
66.61
20.79
10.07%
7.74%
92
26.06
LT debt£M
20.43
22.80
25.02
27.32
27.74
28.50
29.47
33.56
34.20
34.05
20.13
4.18%
6.45%
83
Revenue
£26.15M
7.41%
1.00×
Cost of revenue
£16.51M
7.20%
0.98×
Operating expenses
£6.590M
7.99%
1.06×
Property and equipment
18.69%
Cash and investments
17.37%
Spread over hurdle
(7.27%)