0.249
Revenue£M
0.381
0.420
0.456
0.505
0.555
0.599
0.663
0.735
0.786
0.269
0.306
9.23%
9.36%
20
8.10
Revenue growth%
8.44
8.42
9.48
11.95
10.14
12.46
14.30
14.91
14.31
25.39
9.37
14.30
11.60
16
4.07
Gross margin%
10.83
8.89
5.94
3.65
5.28
7.46
6.81
7.13
8.66
7.24
11.89
7.13
7.29
19
6.17
Operating margin%
21.37
18.59
20.25
21.03
21.08
21.53
20.59
21.38
21.59
11.81
17.45
21.38
21.22
20
11.47
Net margin%
8.75
7.35
6.97
4.83
4.86
4.67
5.79
5.29
4.21
29.94
8.02
4.86
5.54
66
30.36
P/E ratio (avg)x
39.20
42.01
44.15
48.40
50.36
57.90
68.92
79.95
81.25
21.33
8.033
68.92
49.38
13
14.99
EV/EBITx
14.60
15.09
14.31
12.76
13.39
12.61
10.93
10.48
10.31
12.28
21.62
10.93
13.07
53
29.02
FCF yield (avg)%
10.23
12.41
9.79
10.51
8.55
6.19
7.82
6.18
6.29
9.59
29.86
6.29
8.61
24
6.11
FCF margin%
23.65
25.84
27.27
27.01
29.14
27.66
25.94
27.27
27.34
16.78
5.51
27.34
27.14
84
1.292
FCF / Net incomex
0.473
0.522
0.540
0.602
0.619
0.692
0.725
0.729
0.747
0.816
0.177
0.725
0.611
47
5.74
ROIC%
12.23
13.88
13.49
10.53
8.73
10.34
12.36
12.00
14.13
28.88
21.10
12.00
12.30
36
15.28
Return on equity%
9.78
11.91
13.96
16.16
14.60
13.64
15.49
13.09
10.31
28.20
9.83
13.64
13.36
70
2.57
Return on assets%
26.32
26.41
26.61
29.06
30.35
31.89
31.76
30.86
30.07
26.00
9.97
30.86
29.57
49
—
EPS£
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
—
11.78%
6.38%
—
19.86
EPS growth%
13.21
14.30
12.52
15.10
17.51
16.12
16.24
14.30
14.45
16.47
5.72
16.12
14.78
84
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.01
—
13.45%
12.93%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
0.01
(4.89%)
(3.56%)
—
—
Dividend per sh£
—
—
—
—
—
0.01
0.01
0.01
0.01
—
0.01
5.21%
4.45%
—
16.49
Div yield (avg)%
22.73
22.88
23.29
21.17
21.80
21.22
20.50
22.20
19.80
20.71
27.00
21.22
22.00
72
13.49
Payout ratio%
25.22
24.25
23.05
24.95
23.03
23.42
21.69
23.52
23.19
2.23
14.07
23.19
23.30
89
63.07
Shares (diluted)M
143.8
150.0
166.8
196.3
194.6
189.6
188.4
193.7
225.4
65.61
66.40
2.80%
7.98%
71
24.81
Buyback yield%
25.07
27.99
27.80
26.65
29.52
31.73
29.87
32.35
29.49
27.91
13.94
29.87
28.74
55
0.914
D/E ratiox
0.667
0.621
0.702
0.708
0.784
0.747
0.770
0.816
0.840
1.460
0.980
0.784
0.727
25
0.641
Enterprise value£M
0.381
0.337
0.329
0.332
0.296
0.286
0.301
0.262
0.225
0.532
0.842
(7.51%)
(5.09%)
40
0.546
LT debt£M
0.091
0.095
0.090
0.079
0.083
0.087
0.085
0.074
0.068
0.529
0.741
(2.77%)
(4.50%)
31
Revenue
£0.786M
9.36%
1.00×
Cost of revenue
£0.543M
9.30%
0.99×
Operating expenses
£0.109M
9.32%
1.00×
Property and equipment
16.73%
Goodwill & intangibles
15.79%