12.84
Revenue£M
10.11
10.83
11.35
12.07
12.73
13.70
14.22
14.87
16.01
13.33
15.69
5.82%
5.89%
11
11.23
Revenue growth%
5.80
6.66
4.33
3.89
4.30
5.17
6.16
4.98
2.27
6.97
25.89
4.98
4.66
43
14.82
Gross margin%
13.74
11.60
12.70
9.91
11.08
10.74
8.42
10.83
11.81
20.81
5.96
10.83
11.34
16
3.55
Operating margin%
12.57
14.54
17.38
19.03
16.48
18.41
17.15
19.66
18.10
19.35
4.00
18.10
17.27
92
15.43
Net margin%
6.94
7.83
4.98
6.28
7.30
4.75
2.85
1.65
3.34
6.50
19.47
3.34
5.06
32
14.07
P/E ratio (avg)x
23.36
27.11
31.07
32.36
33.20
38.60
42.79
43.54
51.74
35.96
16.35
42.79
32.78
8
7.746
EV/EBITx
21.89
22.60
21.79
23.43
27.36
29.58
28.41
31.81
37.64
8.736
11.63
29.58
25.39
7
4.60
FCF yield (avg)%
9.95
12.68
10.13
9.55
6.97
8.87
6.28
4.66
5.41
13.10
27.44
6.28
9.21
32
4.85
FCF margin%
29.64
30.53
28.14
26.83
27.38
28.23
26.25
24.02
26.10
23.02
5.53
26.25
27.11
47
0.998
FCF / Net incomex
0.816
0.949
1.052
1.122
1.275
1.282
1.438
1.541
1.747
1.603
1.407
1.438
1.198
33
7.07
ROIC%
25.49
23.98
23.77
25.70
26.70
23.95
23.70
21.58
23.93
18.98
6.36
23.93
23.97
52
9.16
Return on equity%
10.20
9.42
12.30
10.59
8.46
6.70
5.08
2.81
5.54
25.62
6.73
5.54
8.29
42
14.30
Return on assets%
17.10
16.28
13.89
12.02
12.89
15.16
16.53
17.23
15.35
7.39
22.08
15.35
15.25
16
0.01
EPS£
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.01
0.01
(1.52%)
0.85%
—
13.43
EPS growth%
17.88
17.43
20.14
19.16
18.54
19.90
21.68
20.52
19.18
20.00
24.19
19.90
19.17
56
0.04
Bookvalue per sh£
0.03
0.03
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.05
0.04
5.81%
0.27%
—
0.04
FCF per share£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.01
2.11%
2.55%
—
0.03
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.02
0.03
(4.24%)
(1.77%)
—
17.78
Div yield (avg)%
25.50
25.37
25.90
24.21
23.97
26.90
28.14
26.30
27.49
14.70
6.65
26.90
25.70
65
19.10
Payout ratio%
26.55
26.29
24.00
24.38
22.86
24.88
23.06
23.63
23.58
5.12
29.72
23.58
24.19
19
190.5
Shares (diluted)M
227.5
218.6
208.0
192.6
181.7
203.0
208.8
210.9
210.4
193.7
190.3
1.78%
0.58%
53
16.35
Buyback yield%
14.02
13.45
12.34
9.37
8.01
10.37
10.30
12.53
10.21
16.82
25.17
10.30
11.35
26
1.757
D/E ratiox
0.837
0.930
0.882
0.971
0.995
0.934
0.832
0.867
0.825
0.894
0.463
0.867
0.875
41
15.12
Enterprise value£M
21.96
21.93
22.19
25.18
26.54
27.62
31.05
33.20
36.47
14.65
8.339
7.69%
6.78%
31
15.86
LT debt£M
18.22
18.80
20.49
19.69
20.65
23.00
22.68
21.37
20.34
17.89
17.48
0.65%
1.27%
41
Revenue
£16.01M
5.89%
1.00×
Cost of revenue
£9.093M
6.02%
1.01×
Operating expenses
£3.558M
5.68%
0.98×
Goodwill & intangibles
18.20%
Property and equipment
14.73%
Spread over hurdle
12.52%