3.004
Revenue£M
6.164
6.718
7.063
7.484
7.892
8.250
8.881
9.498
10.06
3.258
3.634
6.10%
6.29%
77
16.32
Revenue growth%
20.27
20.52
22.22
22.55
20.01
22.49
23.66
23.42
24.70
13.37
4.07
23.42
22.36
59
5.85
Gross margin%
9.92
9.41
7.32
6.17
5.36
6.24
6.17
5.66
4.20
4.14
12.87
5.66
6.20
58
18.92
Operating margin%
7.00
5.86
4.39
3.02
4.43
4.90
3.41
3.91
3.72
20.17
21.40
3.91
4.41
19
15.65
Net margin%
15.30
16.35
13.88
11.84
10.00
7.47
9.96
11.37
11.78
28.16
8.85
10.00
11.81
69
31.67
P/E ratio (avg)x
41.84
40.96
45.79
52.07
55.48
56.86
56.65
63.67
71.69
8.865
11.11
56.86
53.77
51
20.46
EV/EBITx
16.94
19.40
20.34
23.08
25.56
25.24
28.67
29.14
29.53
25.96
20.29
28.67
24.16
43
27.36
FCF yield (avg)%
24.34
22.99
23.11
25.86
28.57
29.17
30.70
30.36
27.37
17.54
26.37
29.17
26.61
55
14.05
FCF margin%
20.68
21.25
20.39
19.13
16.31
13.41
12.84
12.29
12.25
24.25
17.84
12.84
17.72
35
1.479
FCF / Net incomex
0.556
0.611
0.668
0.623
0.549
0.480
0.430
0.473
0.469
0.638
1.741
0.473
0.546
78
7.09
ROIC%
20.49
21.96
21.17
18.53
18.86
19.39
16.54
15.40
17.93
14.72
6.82
17.93
19.13
62
28.03
Return on equity%
13.63
13.09
15.37
15.26
16.32
18.55
16.74
15.72
16.77
5.31
9.03
16.74
15.70
20
6.31
Return on assets%
21.71
21.51
22.89
24.29
26.19
28.25
30.12
32.14
30.83
2.32
20.66
30.12
25.24
42
0.02
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
2.25%
1.35%
—
16.70
EPS growth%
13.47
14.87
16.27
18.44
19.48
17.07
18.97
19.80
18.91
8.46
15.00
18.97
17.76
24
0.02
Bookvalue per sh£
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
0.01
6.97%
5.17%
—
0.01
FCF per share£
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.01
0.02
4.69%
4.28%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(0.44%)
0.02%
—
16.89
Div yield (avg)%
31.18
29.26
32.20
32.28
35.10
33.33
34.94
37.35
34.40
27.40
12.70
34.94
32.80
50
2.46
Payout ratio%
26.24
23.59
25.90
25.06
27.84
30.60
28.10
25.24
23.11
9.24
19.95
27.84
25.84
22
250.0
Shares (diluted)M
470.0
466.7
455.1
494.7
528.9
579.6
686.3
763.6
761.5
241.5
245.2
9.01%
5.91%
56
5.82
Buyback yield%
20.23
19.12
16.39
18.09
18.08
17.66
18.70
16.63
16.16
5.26
8.29
17.66
17.87
53
1.139
D/E ratiox
1.957
2.263
2.532
2.826
3.036
3.294
3.861
4.116
4.379
0.166
0.955
3.861
2.931
89
2.878
Enterprise value£M
10.05
9.958
10.32
9.421
9.764
9.571
8.975
8.423
8.106
9.331
4.171
(2.96%)
(2.10%)
90
7.906
LT debt£M
2.753
2.954
3.231
3.592
3.899
4.090
4.908
5.313
5.692
8.760
1.421
9.65%
7.36%
62
Revenue
£10.06M
6.29%
1.00×
Cost of revenue
£7.043M
6.29%
1.00×
Operating expenses
£2.094M
6.48%
1.02×
Property and equipment
16.79%
Goodwill & intangibles
15.51%
Spread over hurdle
15.18%