4.976
Revenue£M
5.233
5.250
5.297
5.356
5.353
5.364
5.397
5.534
5.659
5.606
5.126
0.93%
1.02%
19
4.26
Revenue growth%
30.86
33.21
35.12
33.54
32.52
32.09
31.16
28.38
28.85
31.16
22.41
31.16
31.62
22
4.37
Gross margin%
24.59
26.21
24.97
23.25
22.74
24.72
26.21
26.51
26.19
27.05
14.20
26.21
25.58
43
26.77
Operating margin%
0.40
0.87
0.40
0.40
0.40
0.40
0.40
2.13
2.07
4.64
15.55
2.07
0.40
78
11.29
Net margin%
14.74
14.96
13.84
13.95
12.98
12.97
12.92
12.95
11.35
14.04
15.44
12.95
13.41
30
18.43
P/E ratio (avg)x
12.28
13.61
13.47
12.38
11.79
10.98
12.66
13.20
12.97
14.82
28.49
12.97
12.82
95
14.20
EV/EBITx
47.93
49.75
54.81
57.28
61.72
72.87
76.52
76.75
78.45
88.29
21.31
76.75
67.29
77
24.94
FCF yield (avg)%
28.03
29.84
31.26
34.19
35.29
32.70
30.21
27.58
24.83
26.08
21.66
27.58
30.03
83
10.17
FCF margin%
9.77
10.51
9.75
7.93
9.37
9.51
11.46
11.75
14.21
15.51
6.95
11.75
10.14
82
1.799
FCF / Net incomex
0.205
0.188
0.212
0.219
0.228
0.257
0.264
0.292
0.287
0.300
1.040
0.287
0.243
82
21.23
ROIC%
26.80
26.16
27.83
25.53
23.99
21.62
20.47
21.74
21.64
24.52
9.66
21.64
24.26
34
24.77
Return on equity%
27.52
26.90
29.61
28.52
29.54
31.58
29.13
27.50
30.13
31.62
20.65
30.13
29.33
17
17.78
Return on assets%
15.97
16.04
15.41
18.17
20.25
19.83
22.57
24.94
25.38
24.39
25.84
24.39
20.04
91
0.14
EPS£
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.04
0.15
1.35%
1.27%
—
3.64
EPS growth%
9.29
9.25
10.81
8.83
7.16
9.67
10.23
8.48
8.56
10.37
5.26
9.67
9.27
59
0.24
Bookvalue per sh£
0.10
0.10
0.09
0.10
0.10
0.11
0.10
0.10
0.10
0.11
0.12
1.77%
0.22%
—
0.16
FCF per share£
0.13
0.13
0.16
0.15
0.16
0.18
0.20
0.20
0.25
0.28
0.08
11.75%
7.41%
—
0.18
Dividend per sh£
0.10
0.10
0.09
0.08
0.09
0.08
0.09
0.10
0.11
0.11
0.11
3.21%
0.36%
—
6.94
Div yield (avg)%
10.92
13.41
13.70
13.26
12.73
9.92
10.88
10.92
13.13
12.03
28.79
10.92
12.38
63
11.22
Payout ratio%
19.43
20.65
21.34
20.61
22.63
23.31
20.96
19.92
17.32
17.52
19.13
19.92
20.63
89
12.58
Shares (diluted)M
24.38
25.61
30.21
30.64
36.76
43.56
45.71
45.16
46.09
46.25
13.28
4.70%
8.63%
13
21.68
Buyback yield%
11.32
13.11
15.32
16.00
15.15
12.87
12.84
12.78
10.39
10.08
21.62
12.78
12.85
41
0.565
D/E ratiox
0.783
0.792
0.786
0.740
0.769
0.773
0.698
0.623
0.674
0.635
0.964
0.674
0.754
43
4.208
Enterprise value£M
1.578
1.745
2.080
2.245
2.679
2.983
3.313
3.847
4.065
4.721
6.303
12.00%
12.96%
61
1.177
LT debt£M
2.422
2.249
2.063
2.342
2.604
2.793
2.865
2.726
2.681
2.963
0.579
2.62%
3.07%
60
Revenue
£5.606M
1.02%
1.00×
Cost of revenue
£3.841M
1.05%
1.00×
Operating expenses
£0.953M
1.27%
1.03×
Cash and investments
18.31%
Property and equipment
16.50%
Spread over hurdle
(1.88%)