5.173
Revenue£M
28.10
29.30
30.76
31.90
33.76
35.69
37.64
39.53
41.39
5.792
5.582
5.35%
4.37%
33
2.65
Revenue growth%
25.94
23.55
24.32
26.59
28.97
28.75
29.81
27.77
29.69
17.24
15.98
28.97
27.18
94
26.23
Gross margin%
34.79
33.35
31.48
34.03
35.15
37.22
38.60
40.92
40.80
28.24
3.91
38.60
34.97
48
13.28
Operating margin%
18.51
18.93
18.94
19.45
18.03
19.81
22.29
20.77
19.99
25.33
9.01
19.99
19.19
70
10.91
Net margin%
20.25
21.71
19.37
19.01
16.34
13.42
15.75
17.04
19.40
23.93
21.45
16.34
18.60
85
33.40
P/E ratio (avg)x
46.57
55.35
61.71
67.51
81.41
81.92
95.18
108.5
122.3
13.78
35.61
95.18
74.46
36
9.873
EV/EBITx
39.16
38.30
40.56
41.97
43.21
45.08
42.02
38.34
37.20
13.50
22.58
42.02
39.86
41
18.10
FCF yield (avg)%
6.32
4.96
4.98
5.57
6.18
9.17
7.55
9.63
10.17
12.19
7.76
9.17
6.25
39
6.58
FCF margin%
6.58
6.02
4.29
3.34
2.12
2.58
2.81
3.31
1.64
19.39
15.00
2.58
3.32
41
1.260
FCF / Net incomex
0.221
0.242
0.231
0.231
0.227
0.238
0.243
0.270
0.287
0.707
0.283
0.243
0.235
64
3.00
ROIC%
5.48
7.30
5.01
7.92
9.33
9.56
6.70
9.20
11.67
26.20
24.66
9.33
7.61
60
23.66
Return on equity%
20.87
21.59
20.86
22.63
23.74
22.68
20.23
21.93
21.22
7.29
8.51
21.93
21.76
32
17.27
Return on assets%
21.00
20.33
21.06
22.48
21.17
18.92
18.28
17.26
19.93
13.26
29.07
18.92
20.48
60
0.07
EPS£
0.06
0.05
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.08
0.08
(1.06%)
(2.30%)
—
19.08
EPS growth%
22.17
20.27
21.89
19.93
20.38
20.67
20.67
17.88
17.73
22.84
4.86
20.38
20.52
89
0.04
Bookvalue per sh£
0.04
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.05
0.05
9.74%
7.77%
—
0.05
FCF per share£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
2.70%
4.67%
—
0.05
Dividend per sh£
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.02
0.01
(5.17%)
(4.84%)
—
20.54
Div yield (avg)%
11.59
11.86
13.66
13.62
16.06
14.89
14.55
13.71
11.37
4.19
19.15
14.55
13.64
28
10.84
Payout ratio%
11.57
8.64
10.63
9.87
11.43
10.62
13.17
11.99
9.67
13.46
9.10
11.43
10.62
13
370.4
Shares (diluted)M
273.3
298.7
303.1
305.4
263.1
227.5
227.2
247.9
232.7
367.4
385.4
(5.29%)
(1.62%)
34
25.73
Buyback yield%
29.40
29.08
30.78
30.28
29.97
27.93
29.93
32.07
33.29
6.45
3.15
29.97
29.95
59
0.222
D/E ratiox
0.269
0.266
0.268
0.258
0.256
0.238
0.244
0.252
0.271
1.672
1.448
0.252
0.262
64
17.34
Enterprise value£M
27.32
26.39
25.38
22.96
21.54
22.68
20.61
21.49
20.35
20.60
29.48
(2.38%)
(3.70%)
65
33.73
LT debt£M
18.52
20.54
24.09
22.68
23.70
26.57
28.18
28.59
27.90
27.98
18.87
4.23%
4.63%
32
Revenue
£41.39M
4.37%
1.00×
Cost of revenue
£28.97M
4.37%
1.00×
Operating expenses
£6.091M
4.57%
1.02×
Property and equipment
14.74%
Spread over hurdle
(0.78%)