1.723
Revenue£M
1.012
1.055
1.145
1.243
1.336
1.418
1.518
1.598
1.679
1.821
1.766
6.39%
6.87%
21
14.67
Revenue growth%
25.68
28.37
27.65
26.61
28.46
28.35
25.41
27.90
28.14
25.74
23.96
27.90
27.77
66
4.21
Gross margin%
17.18
16.59
18.58
19.66
17.17
14.65
13.63
16.32
17.08
16.17
27.04
16.17
16.83
47
5.72
Operating margin%
5.62
2.80
0.65
0.40
2.18
0.70
2.91
1.94
0.40
2.41
14.25
1.94
2.06
14
15.64
Net margin%
19.16
20.57
20.90
21.47
23.29
24.69
23.59
25.16
27.46
28.18
13.74
25.16
23.44
7
23.95
P/E ratio (avg)x
25.32
23.74
26.25
25.85
28.00
26.24
26.56
25.19
23.70
22.16
10.41
25.19
25.58
22
9.063
EV/EBITx
34.32
38.62
38.26
36.79
39.70
36.98
33.84
33.42
37.69
41.77
34.04
36.98
37.33
85
14.75
FCF yield (avg)%
13.99
15.08
14.06
14.98
16.03
14.95
16.03
18.85
18.33
18.71
22.80
18.33
15.56
31
11.03
FCF margin%
16.79
18.91
20.81
20.86
22.59
21.53
18.74
20.86
22.18
22.95
21.94
21.53
20.86
56
1.671
FCF / Net incomex
0.524
0.573
0.593
0.604
0.666
0.747
0.751
0.812
0.765
0.801
1.604
0.765
0.706
40
11.98
ROIC%
18.50
19.43
17.49
16.92
15.63
14.95
16.11
16.44
15.11
17.55
15.30
16.11
16.68
60
12.56
Return on equity%
23.73
26.35
28.68
26.82
26.02
25.39
23.55
25.66
24.60
23.27
27.70
24.60
25.53
46
3.97
Return on assets%
23.58
25.60
23.41
24.76
25.47
28.30
27.23
26.41
26.56
25.62
29.28
26.56
25.61
7
0.03
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.50%
2.38%
—
12.58
EPS growth%
3.41
1.74
2.32
2.64
1.45
1.75
4.09
5.00
2.15
0.91
15.02
2.15
2.23
12
0.03
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.95%)
(2.22%)
—
0.03
FCF per share£
0.03
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.02
0.27%
0.56%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
5.72%
3.77%
—
17.69
Div yield (avg)%
0.40
1.28
1.04
0.40
0.40
2.74
2.84
3.51
1.93
1.37
10.38
2.74
1.33
25
11.65
Payout ratio%
20.12
21.45
20.47
20.38
18.29
17.44
15.03
13.51
11.80
11.14
27.64
13.51
17.87
22
34.44
Shares (diluted)M
31.77
28.46
25.45
27.73
27.63
30.19
26.48
29.03
28.64
31.65
33.37
2.76%
(0.24%)
41
21.99
Buyback yield%
11.46
11.70
11.47
11.15
12.62
14.02
16.29
16.16
17.11
19.57
18.37
16.29
13.32
69
1.585
D/E ratiox
0.698
0.699
0.722
0.789
0.937
1.095
1.146
1.246
1.355
1.449
0.912
1.246
1.016
38
1.407
Enterprise value£M
0.491
0.518
0.494
0.495
0.466
0.468
0.481
0.458
0.506
0.455
0.669
(0.49%)
(2.12%)
82
1.560
LT debt£M
0.642
0.607
0.608
0.570
0.508
0.466
0.517
0.481
0.517
0.470
0.583
(1.53%)
(3.51%)
37
Revenue
£1.821M
6.87%
1.00×
Cost of revenue
£1.275M
6.87%
1.00×
Operating expenses
£0.347M
6.79%
0.99×
Property and equipment
16.14%
Spread over hurdle
(4.37%)