2.251
Revenue£M
6.138
6.464
6.839
7.419
7.827
8.130
8.428
8.897
9.318
9.901
2.373
4.81%
5.38%
82
6.82
Revenue growth%
12.29
10.20
8.45
6.54
7.47
9.00
10.56
12.40
9.84
8.79
15.11
9.84
9.42
52
20.39
Gross margin%
19.28
17.88
19.60
19.90
22.06
21.71
22.88
25.47
23.93
24.58
17.07
23.93
21.88
56
22.51
Operating margin%
1.94
3.82
2.96
1.51
0.40
0.40
0.40
0.40
0.40
0.95
19.06
0.40
0.68
11
9.83
Net margin%
1.38
0.40
2.11
0.77
2.70
4.57
7.01
5.83
6.12
8.41
6.28
6.12
3.63
48
17.57
P/E ratio (avg)x
28.12
30.53
32.60
35.67
38.19
37.74
33.23
35.82
32.62
32.58
36.80
33.23
32.93
78
24.00
EV/EBITx
15.53
18.10
20.81
22.77
26.50
29.70
31.31
32.59
38.67
45.06
22.01
32.59
28.10
67
6.50
FCF yield (avg)%
24.08
23.35
22.83
22.77
20.28
17.81
16.72
15.14
16.04
13.57
19.53
16.04
19.05
75
20.73
FCF margin%
17.21
14.62
16.15
14.53
15.47
14.23
12.28
11.47
14.01
14.13
8.69
14.01
14.38
73
0.347
FCF / Net incomex
1.049
1.046
1.043
0.962
0.868
0.870
0.947
0.866
0.851
0.887
0.772
0.870
0.917
89
4.85
ROIC%
15.29
16.50
17.78
20.09
20.02
20.30
19.32
22.09
23.12
24.36
14.13
22.09
20.05
82
27.43
Return on equity%
20.67
21.95
22.81
23.90
22.67
24.05
27.01
26.42
23.68
21.32
15.52
24.05
23.24
28
6.79
Return on assets%
13.26
10.90
9.02
6.60
9.17
11.30
12.07
14.90
15.64
14.55
2.46
14.55
11.68
32
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.48%
2.21%
—
16.11
EPS growth%
5.95
6.20
4.61
6.19
8.89
6.29
6.55
5.34
6.28
3.97
14.47
6.28
6.19
79
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
6.16%
8.65%
—
0.02
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
—
1.37%
1.34%
—
0.02
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.28%
(1.08%)
—
20.16
Div yield (avg)%
17.37
18.09
19.40
17.80
20.72
20.77
23.13
23.05
20.23
20.25
23.70
20.77
20.24
16
13.24
Payout ratio%
33.81
31.51
33.46
31.87
34.43
33.36
34.14
34.91
37.40
39.87
6.58
34.91
33.98
13
173.0
Shares (diluted)M
148.6
149.6
173.1
166.3
183.6
210.0
202.7
201.0
228.1
234.6
171.5
5.03%
4.06%
31
8.53
Buyback yield%
1.72
0.40
2.75
3.36
3.45
0.48
0.98
0.40
0.40
2.83
14.45
0.48
1.35
94
0.740
D/E ratiox
0.962
0.955
0.891
0.908
0.967
0.887
0.890
0.816
0.740
0.757
1.691
0.816
0.890
33
3.272
Enterprise value£M
7.860
7.830
9.188
9.252
10.57
10.89
12.16
11.53
11.42
11.50
7.628
1.69%
4.58%
51
6.966
LT debt£M
1.225
1.268
1.225
1.254
1.270
1.246
1.285
1.251
1.274
1.424
2.470
2.33%
2.53%
38
Revenue
£9.901M
5.38%
1.00×
Cost of revenue
£6.646M
5.30%
0.99×
Operating expenses
£1.621M
5.79%
1.04×
Property and equipment
16.55%