13.76
Revenue£M
15.28
15.74
15.60
15.48
15.85
16.18
16.09
16.04
15.78
15.89
14.50
0.05%
0.63%
33
6.01
Revenue growth%
27.78
26.34
27.67
26.05
28.80
27.56
28.88
28.97
31.55
30.63
12.15
28.97
28.29
65
17.06
Gross margin%
29.82
27.77
28.25
30.21
31.88
33.84
34.06
33.51
33.06
32.53
16.16
33.51
32.21
28
25.45
Operating margin%
5.88
7.69
4.94
7.42
7.59
9.16
9.99
8.94
11.15
11.71
24.09
9.99
8.32
37
27.44
Net margin%
13.48
12.13
11.99
14.73
15.93
16.44
18.79
20.19
21.58
20.61
13.44
20.19
16.19
30
11.55
P/E ratio (avg)x
31.12
35.97
41.18
45.77
54.88
55.91
65.71
71.05
84.54
95.65
14.60
71.05
55.40
52
6.492
EV/EBITx
19.33
17.45
18.79
18.42
17.81
16.77
17.60
17.25
16.06
17.04
15.90
17.04
17.53
77
18.82
FCF yield (avg)%
9.45
10.48
12.92
10.50
12.12
10.82
13.27
12.45
10.54
10.10
4.30
10.82
10.68
14
19.97
FCF margin%
19.63
22.20
19.97
19.89
21.55
19.00
21.81
21.26
18.38
15.49
24.49
19.00
19.93
16
0.532
FCF / Net incomex
0.871
0.923
0.792
0.853
0.734
0.629
0.591
0.637
0.580
0.609
0.120
0.609
0.685
15
10.80
ROIC%
25.47
22.89
22.77
21.68
20.04
22.67
21.63
19.87
22.72
20.43
28.17
21.63
22.18
57
2.72
Return on equity%
24.02
25.84
28.51
25.88
27.62
28.00
28.43
26.82
26.59
24.66
23.20
26.82
26.70
45
16.87
Return on assets%
6.71
8.72
6.99
5.62
5.33
6.89
5.92
6.40
9.12
7.71
23.36
6.89
6.80
31
0.07
EPS£
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.07
10.37%
10.42%
—
17.27
EPS growth%
9.23
8.56
5.61
5.12
2.54
5.12
6.49
6.12
4.46
1.59
24.08
5.12
5.36
66
0.06
Bookvalue per sh£
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.05
0.06
0.05
2.76%
2.65%
—
0.07
FCF per share£
0.10
0.10
0.12
0.14
0.15
0.15
0.17
0.19
0.18
0.21
0.01
7.48%
9.65%
—
0.04
Dividend per sh£
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.09
0.03
7.36%
7.60%
—
25.13
Div yield (avg)%
6.08
4.23
2.16
0.93
2.33
1.82
3.93
3.21
4.98
6.33
10.31
3.93
3.57
51
12.80
Payout ratio%
17.80
17.10
19.62
20.50
19.01
19.67
21.78
22.02
20.36
19.61
13.91
20.36
19.65
43
114.8
Shares (diluted)M
123.8
118.2
119.9
132.6
152.5
143.1
161.4
175.2
191.3
216.1
110.4
7.23%
6.90%
51
2.51
Buyback yield%
15.16
13.28
13.32
13.27
14.19
13.80
14.20
13.94
15.81
14.69
20.86
14.20
14.07
84
0.668
D/E ratiox
1.047
1.047
0.990
0.952
1.056
1.153
1.265
1.192
1.237
1.305
1.253
1.237
1.105
58
3.637
Enterprise value£M
5.148
5.169
4.940
5.417
5.427
4.965
4.497
4.133
4.251
4.182
9.557
(5.08%)
(1.31%)
31
1.958
LT debt£M
1.062
1.139
1.231
1.345
1.346
1.469
1.561
1.446
1.291
1.284
9.980
(0.94%)
2.11%
88
Revenue
£15.89M
0.63%
1.00×
Cost of revenue
£9.395M
0.79%
1.02×
Operating expenses
£3.535M
0.05%
0.94×
Cash and investments
21.12%
Property and equipment
17.43%
Spread over hurdle
24.13%