5.987
Revenue£M
8.144
8.209
8.235
8.274
8.500
8.860
8.814
8.979
9.217
9.571
6.660
2.40%
1.58%
84
8.10
Revenue growth%
16.31
19.18
16.26
17.17
19.69
17.97
20.29
19.17
21.53
19.20
20.85
19.20
19.17
69
6.53
Gross margin%
11.76
10.19
11.33
14.04
13.45
15.26
16.65
15.23
12.81
13.55
23.46
15.23
13.50
58
29.24
Operating margin%
20.44
20.38
23.17
25.14
26.48
25.11
25.87
26.30
28.87
27.76
29.35
26.30
25.51
75
6.83
Net margin%
15.42
15.31
15.83
18.08
18.19
18.78
20.05
19.14
17.65
15.51
8.46
18.78
17.87
32
22.57
P/E ratio (avg)x
20.64
24.01
25.79
26.28
25.63
29.07
33.03
38.39
39.32
41.30
17.83
38.39
27.67
28
19.59
EV/EBITx
10.97
10.89
10.70
11.81
11.68
12.30
13.86
15.27
15.14
16.04
19.28
15.14
12.06
92
11.20
FCF yield (avg)%
15.84
14.19
13.48
15.04
13.88
13.97
16.74
16.22
13.37
12.29
20.08
13.97
14.08
41
20.08
FCF margin%
25.08
23.21
23.21
22.51
24.20
25.67
28.03
27.85
26.19
27.66
9.60
27.66
25.38
83
1.412
FCF / Net incomex
2.360
2.640
2.493
2.764
2.933
3.196
3.144
3.707
4.329
5.106
1.621
3.707
3.038
9
3.00
ROIC%
13.41
13.55
15.45
16.58
19.10
20.51
17.93
15.81
16.31
15.41
3.81
16.31
16.06
20
29.43
Return on equity%
22.31
22.54
24.43
24.28
25.37
27.86
29.99
30.07
27.35
29.09
19.61
29.09
26.36
65
14.57
Return on assets%
13.19
14.41
16.66
17.06
18.21
19.55
21.56
23.63
24.17
23.48
18.76
23.48
18.88
92
0.10
EPS£
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.11
(7.38%)
(4.59%)
—
19.89
EPS growth%
0.40
0.40
0.40
0.40
2.07
0.61
3.57
2.63
4.23
2.61
18.64
2.63
1.34
59
0.09
Bookvalue per sh£
0.17
0.19
0.22
0.23
0.25
0.27
0.29
0.35
0.34
0.34
0.14
6.31%
7.86%
—
0.06
FCF per share£
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.10
4.38%
2.29%
—
0.02
Dividend per sh£
0.07
0.08
0.10
0.11
0.11
0.12
0.13
0.13
0.13
0.14
0.07
5.17%
7.84%
—
6.39
Div yield (avg)%
5.86
6.34
3.84
1.46
2.22
3.24
2.59
4.02
2.34
3.43
12.45
3.24
3.34
23
12.39
Payout ratio%
9.90
11.53
11.94
12.60
10.00
8.34
7.88
7.89
10.63
9.89
5.19
8.34
9.95
26
41.07
Shares (diluted)M
66.49
70.35
68.26
79.24
87.40
89.09
86.27
93.67
97.34
112.7
42.31
5.22%
6.98%
33
3.72
Buyback yield%
15.79
17.95
20.82
22.33
21.31
22.72
25.23
23.24
20.62
19.42
14.70
22.72
21.07
73
1.213
D/E ratiox
0.689
0.636
0.706
0.697
0.616
0.656
0.680
0.611
0.541
0.521
1.059
0.611
0.646
75
2.861
Enterprise value£M
4.111
4.189
4.299
4.324
4.734
4.982
5.410
5.431
5.835
6.528
5.881
6.63%
5.56%
92
2.023
LT debt£M
0.631
0.596
0.563
0.566
0.492
0.535
0.518
0.530
0.482
0.421
1.203
(3.04%)
(4.36%)
85
Revenue
£9.571M
1.58%
1.00×
Cost of revenue
£6.699M
1.58%
1.00×
Operating expenses
£2.049M
1.41%
0.98×
Property and equipment
20.01%
Cash and investments
13.97%
Spread over hurdle
(4.31%)