19.08
Revenue£M
18.85
19.72
20.88
21.62
22.15
23.70
24.28
25.24
26.94
20.87
23.48
4.50%
5.04%
73
15.48
Revenue growth%
18.61
19.69
20.34
19.51
21.90
22.96
23.10
25.95
26.74
8.59
9.04
23.10
21.12
20
19.95
Gross margin%
11.93
10.46
9.47
7.77
8.05
6.80
9.65
12.20
12.43
2.85
4.53
9.65
9.58
40
21.29
Operating margin%
8.60
6.44
4.74
7.51
8.27
7.46
7.65
6.08
8.48
15.59
25.30
7.65
7.48
14
7.29
Net margin%
8.11
6.20
5.61
5.97
5.76
6.28
9.00
6.94
5.82
24.39
12.14
6.28
6.24
47
6.244
P/E ratio (avg)x
22.75
24.51
21.63
19.31
16.44
15.37
16.31
15.38
14.23
29.46
9.073
15.38
17.87
25
8.345
EV/EBITx
49.92
49.27
51.59
51.88
52.03
58.99
57.47
63.32
71.12
17.41
6.600
58.99
51.95
93
22.99
FCF yield (avg)%
2.93
4.01
5.97
6.09
3.27
4.51
7.38
5.42
7.05
15.27
6.97
5.42
5.15
50
29.63
FCF margin%
15.55
17.60
19.94
17.06
17.46
14.57
11.85
14.13
13.21
24.58
28.70
14.13
15.06
20
1.613
FCF / Net incomex
2.582
2.574
2.975
3.510
3.384
3.430
3.769
4.040
4.784
0.238
1.388
3.769
3.407
58
24.22
ROIC%
14.47
14.63
13.49
14.53
13.87
16.42
14.67
15.09
13.63
16.01
3.00
14.67
14.58
46
19.93
Return on equity%
15.40
15.98
16.90
15.47
17.84
17.49
16.21
14.29
17.22
19.58
14.87
17.22
16.10
73
19.38
Return on assets%
14.85
14.90
14.28
13.29
14.50
12.56
11.02
12.72
11.11
10.02
29.18
12.56
13.01
85
0.01
EPS£
0.06
0.07
0.08
0.09
0.08
0.08
0.08
0.10
0.10
0.01
0.01
3.29%
5.29%
—
12.72
EPS growth%
32.18
30.03
31.62
32.76
30.64
29.62
32.08
33.68
35.80
19.23
9.82
32.08
31.85
74
0.03
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.08
0.07
(3.52%)
(0.60%)
—
0.03
FCF per share£
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.05
0.03
10.31%
6.66%
—
0.02
Dividend per sh£
0.11
0.13
0.14
0.16
0.17
0.19
0.20
0.21
0.23
0.04
0.04
6.97%
9.04%
—
5.21
Div yield (avg)%
19.91
19.31
22.05
21.80
19.62
21.44
24.35
22.94
22.97
9.22
20.22
22.94
21.62
83
19.81
Payout ratio%
33.37
31.13
30.38
33.24
31.19
29.10
27.11
25.12
26.17
10.25
4.69
27.11
30.76
83
0.278
Shares (diluted)B
0.588
0.697
0.815
0.881
0.972
0.966
0.956
0.996
1.191
0.269
0.271
6.23%
8.41%
64
15.91
Buyback yield%
13.10
10.27
9.09
11.22
9.92
7.69
9.52
9.90
9.04
21.76
5.14
9.52
9.91
29
0.300
D/E ratiox
1.568
1.498
1.419
1.663
1.706
1.837
1.893
2.221
2.461
0.617
1.640
1.893
1.684
15
8.427
Enterprise value£M
6.806
6.407
6.558
6.787
7.542
6.693
6.874
6.470
5.876
6.992
16.02
(2.84%)
(1.87%)
38
23.45
LT debt£M
6.466
6.562
6.594
6.779
6.471
5.901
6.405
6.610
7.183
7.402
28.40
1.16%
1.99%
11
Revenue
£26.94M
5.04%
1.00×
Cost of revenue
£15.53M
4.83%
0.98×
Operating expenses
£5.226M
5.55%
1.05×
Property and equipment
15.54%