19.70
Revenue£M
40.36
41.26
42.23
43.37
44.20
46.21
48.45
51.47
53.35
56.28
21.81
4.95%
3.95%
75
24.85
Revenue growth%
12.22
10.40
8.30
11.30
8.93
8.67
9.53
11.22
13.03
13.83
17.19
11.22
10.81
35
5.40
Gross margin%
4.54
6.90
5.38
4.03
4.28
2.82
4.04
6.78
6.06
5.01
4.73
5.01
4.77
80
25.33
Operating margin%
8.42
9.09
10.47
7.56
5.96
4.68
4.61
5.37
5.55
4.80
13.20
4.80
5.75
59
19.98
Net margin%
29.96
31.03
30.69
30.59
31.67
30.59
28.40
27.16
26.05
28.49
17.77
28.40
30.28
40
17.81
P/E ratio (avg)x
6.597
6.591
7.120
7.142
7.559
7.394
7.625
8.085
7.308
7.005
6.998
7.394
7.225
34
32.08
EV/EBITx
9.424
10.52
11.56
11.95
11.93
12.92
13.56
14.86
14.86
15.33
12.75
14.86
12.44
31
15.29
FCF yield (avg)%
10.72
12.71
11.71
12.05
11.06
12.51
11.03
10.02
11.40
12.64
28.39
11.40
11.56
31
8.85
FCF margin%
27.20
30.11
30.85
30.47
28.70
29.54
29.63
30.42
30.18
32.26
23.02
30.18
30.15
30
0.954
FCF / Net incomex
1.851
2.120
2.053
2.236
2.481
2.499
2.744
2.701
2.839
2.979
0.858
2.744
2.490
56
19.87
ROIC%
20.52
22.35
22.45
21.76
20.78
22.69
20.36
18.64
18.57
19.07
22.39
19.07
20.65
24
9.77
Return on equity%
9.29
9.33
9.43
11.17
13.26
11.31
13.59
16.06
16.26
17.42
20.50
16.06
12.29
38
10.52
Return on assets%
29.23
30.98
31.96
29.92
29.79
29.45
28.70
28.58
30.75
29.13
22.70
29.13
29.62
39
0.02
EPS£
0.08
0.08
0.08
0.09
0.09
0.11
0.11
0.13
0.14
0.14
0.02
7.95%
6.40%
—
5.98
EPS growth%
15.73
16.41
16.28
14.98
14.91
17.85
15.62
14.02
16.61
15.11
26.25
15.62
15.67
44
0.03
Bookvalue per sh£
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.11
6.86%
7.15%
—
0.05
FCF per share£
0.09
0.08
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.05
(2.79%)
(3.19%)
—
0.09
Dividend per sh£
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.14
0.15
0.11
11.84%
7.26%
—
16.21
Div yield (avg)%
20.51
23.07
22.44
20.80
21.24
23.07
25.53
27.20
26.67
26.92
25.92
26.67
23.07
43
8.44
Payout ratio%
13.97
11.29
12.67
11.03
10.31
8.55
6.93
8.10
9.41
6.44
4.75
8.10
9.86
8
300.0
Shares (diluted)M
376.5
426.7
469.4
514.5
493.3
482.1
503.6
516.7
556.1
529.0
301.7
1.41%
2.93%
58
18.97
Buyback yield%
10.83
10.24
7.77
6.65
4.68
1.78
0.75
0.40
3.26
5.36
7.99
1.78
5.02
92
1.381
D/E ratiox
0.189
0.189
0.189
0.166
0.181
0.160
0.151
0.147
0.150
0.135
1.691
0.150
0.163
20
17.49
Enterprise value£M
48.69
47.86
51.03
56.46
58.96
58.82
58.26
59.85
64.82
61.95
22.78
0.99%
1.20%
87
31.24
LT debt£M
12.67
11.63
11.15
11.43
11.90
11.71
11.32
12.20
11.58
12.68
9.730
1.29%
(0.09%)
88
Revenue
£56.28M
3.95%
1.00×
Cost of revenue
£26.24M
4.25%
1.03×
Operating expenses
£12.83M
3.42%
0.95×
Property and equipment
20.23%
Spread over hurdle
11.24%