10.24
Revenue£M
71.97
74.10
75.92
77.64
79.34
82.89
85.61
90.85
92.30
11.40
12.83
3.52%
3.24%
43
2.67
Revenue growth%
26.32
24.77
23.78
25.84
27.59
29.51
28.78
28.67
28.03
15.49
7.90
28.67
27.00
22
19.42
Gross margin%
18.45
17.51
19.64
18.41
15.43
16.75
19.15
16.28
16.02
27.98
8.57
16.28
17.27
66
11.46
Operating margin%
15.95
18.51
20.33
21.89
21.75
22.85
21.66
24.38
24.65
11.50
7.11
22.85
21.71
82
7.19
Net margin%
19.88
17.36
18.05
16.07
14.18
15.23
16.36
18.38
15.68
25.18
11.14
15.68
16.86
50
8.954
P/E ratio (avg)x
41.50
40.79
41.66
39.95
44.95
52.93
58.59
59.73
60.14
7.873
16.70
58.59
43.30
23
31.68
EV/EBITx
23.73
24.80
23.34
25.03
23.96
24.57
27.25
29.48
32.90
18.11
36.47
27.25
24.92
38
3.37
FCF yield (avg)%
16.35
18.97
20.03
18.38
21.37
18.86
15.91
17.21
16.28
21.69
21.46
17.21
17.79
39
13.16
FCF margin%
11.66
8.84
8.88
6.17
6.21
5.27
2.53
5.15
4.11
11.38
20.75
5.15
6.19
32
1.366
FCF / Net incomex
1.565
1.449
1.410
1.565
1.613
1.547
1.611
1.571
1.665
0.102
1.253
1.611
1.565
15
17.26
ROIC%
3.87
4.50
2.66
1.84
3.18
2.64
4.64
6.10
5.40
12.26
24.88
4.64
3.69
67
7.09
Return on equity%
12.87
11.93
14.13
13.97
11.15
8.95
8.27
7.21
10.01
19.85
22.12
8.95
11.54
89
12.77
Return on assets%
29.45
27.33
27.13
29.68
30.66
33.23
34.40
35.28
37.44
5.71
16.78
34.40
30.17
79
0.06
EPS£
0.09
0.10
0.10
0.10
0.11
0.10
0.11
0.12
0.12
0.06
0.07
2.43%
4.88%
—
8.72
EPS growth%
14.05
13.79
16.75
19.67
16.74
15.99
18.35
20.12
21.17
15.77
2.13
18.35
16.75
59
0.10
Bookvalue per sh£
0.10
0.12
0.12
0.14
0.14
0.17
0.18
0.18
0.20
0.02
0.03
6.72%
7.19%
—
0.08
FCF per share£
0.08
0.07
0.07
0.08
0.09
0.08
0.08
0.09
0.09
0.12
0.03
3.57%
1.35%
—
0.08
Dividend per sh£
0.19
0.20
0.21
0.26
0.27
0.33
0.37
0.41
0.44
0.09
0.08
11.25%
11.05%
—
8.96
Div yield (avg)%
16.96
16.37
17.84
19.87
22.20
20.25
19.31
16.83
18.73
4.70
12.41
19.31
18.29
44
10.96
Payout ratio%
29.10
29.46
28.36
29.50
31.63
30.15
28.16
26.26
25.40
11.18
15.03
28.16
29.28
18
333.8
Shares (diluted)M
496.0
539.4
584.4
625.8
612.0
708.4
780.1
808.7
858.9
337.1
331.9
6.54%
7.80%
44
22.42
Buyback yield%
10.00
10.88
13.27
12.39
11.64
11.49
11.81
9.36
11.66
19.63
7.85
11.64
11.56
36
1.063
D/E ratiox
2.149
2.532
2.679
2.731
3.209
3.691
4.263
4.895
5.704
1.483
1.248
4.263
2.970
75
8.632
Enterprise value£M
113.6
127.4
137.4
150.0
158.1
183.0
175.7
193.6
226.4
29.95
49.01
8.58%
6.92%
11
43.75
LT debt£M
4.953
5.733
5.434
5.230
5.043
5.109
5.064
4.934
5.596
42.72
52.90
1.36%
1.99%
83
Revenue
£92.30M
3.24%
1.00×
Cost of revenue
£64.61M
3.24%
1.00×
Operating expenses
£17.06M
3.60%
1.04×
Goodwill & intangibles
20.08%
Property and equipment
16.40%