20.00
Revenue£M
40.11
42.69
45.41
47.19
48.81
50.34
52.63
56.16
59.30
21.37
23.15
4.67%
4.67%
45
10.56
Revenue growth%
27.33
25.40
28.17
31.02
29.69
27.33
28.65
26.86
26.53
23.89
28.78
27.33
27.33
92
9.64
Gross margin%
8.76
6.24
6.12
7.69
6.85
6.56
7.31
9.60
7.98
5.15
8.68
7.31
7.50
66
29.05
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.64
0.69
14.92
23.23
0.40
0.40
46
7.11
Net margin%
17.75
18.70
21.31
23.93
22.43
25.32
27.00
25.05
23.93
10.49
6.13
25.05
23.18
46
22.67
P/E ratio (avg)x
60.38
72.37
76.93
78.54
85.83
85.66
96.46
112.1
111.4
14.14
25.45
96.46
82.10
16
9.678
EV/EBITx
31.94
35.53
40.62
42.67
39.46
42.76
45.88
52.73
56.46
19.12
21.34
45.88
41.65
51
20.31
FCF yield (avg)%
6.19
3.43
2.28
0.40
0.40
0.40
2.69
3.41
1.56
20.03
10.41
1.56
2.48
34
20.05
FCF margin%
9.41
12.26
11.71
10.03
8.49
9.25
10.26
11.70
14.26
29.74
5.57
10.26
10.82
27
1.249
FCF / Net incomex
0.842
0.976
1.118
1.143
1.335
1.330
1.341
1.606
1.666
1.350
1.197
1.341
1.236
36
19.69
ROIC%
13.30
14.91
16.49
16.81
16.32
14.26
16.12
14.41
16.99
27.20
2.60
16.12
15.51
70
7.64
Return on equity%
11.86
10.32
7.67
10.48
10.69
10.95
8.60
11.12
8.47
9.59
12.63
10.69
10.50
77
14.25
Return on assets%
25.45
22.98
22.13
22.36
20.75
18.57
17.49
19.58
20.03
18.57
7.19
19.58
21.44
74
0.04
EPS£
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.05
0.05
5.39%
4.04%
—
4.07
EPS growth%
12.82
10.65
8.32
8.04
8.52
8.44
9.48
6.60
4.69
4.70
19.00
8.44
8.48
68
0.03
Bookvalue per sh£
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
0.02
6.36%
7.58%
—
0.01
FCF per share£
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.01
0.02
10.78%
8.21%
—
0.03
Dividend per sh£
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.01
(1.05%)
(0.93%)
—
28.15
Div yield (avg)%
38.10
40.11
37.79
38.27
39.49
36.64
39.50
38.48
41.20
28.87
10.34
39.49
38.98
65
20.52
Payout ratio%
2.15
0.40
0.40
0.62
0.40
1.90
4.53
6.25
7.93
11.38
29.59
4.53
2.03
25
429.4
Shares (diluted)M
421.0
412.3
429.8
450.8
483.0
542.5
588.3
610.5
596.1
424.9
427.6
5.75%
3.34%
14
4.83
Buyback yield%
23.09
25.85
28.50
28.56
26.39
27.47
28.76
29.62
30.69
28.68
15.97
28.76
27.98
44
1.399
D/E ratiox
2.616
2.677
2.779
3.177
3.633
4.336
5.076
5.407
6.532
1.261
0.663
5.076
3.405
9
12.28
Enterprise value£M
4.864
5.698
5.677
6.231
5.941
6.032
6.930
7.760
9.043
17.92
5.115
7.74%
7.23%
23
13.69
LT debt£M
7.532
7.484
8.223
8.340
8.080
8.075
8.594
9.067
9.082
30.97
7.425
1.72%
0.54%
84
Revenue
£59.30M
4.67%
1.00×
Cost of revenue
£29.53M
4.95%
1.03×
Operating expenses
£10.55M
4.24%
0.96×
Property and equipment
17.40%