0.492
Revenue£M
0.410
0.432
0.442
0.466
0.481
0.514
0.524
0.560
0.588
0.625
0.516
5.38%
5.01%
59
19.76
Revenue growth%
19.78
21.25
18.56
16.48
14.31
14.16
13.89
14.14
16.68
15.79
25.86
14.16
16.14
23
3.44
Gross margin%
27.87
24.89
23.18
21.65
20.47
21.07
23.21
20.78
22.21
24.64
3.68
22.21
22.69
76
28.98
Operating margin%
1.82
4.32
4.00
5.23
5.61
4.46
5.66
8.26
5.83
7.45
14.31
5.83
5.42
20
24.37
Net margin%
27.57
29.44
26.60
28.54
26.58
28.06
30.77
30.47
29.26
31.66
25.51
30.47
28.90
20
33.57
P/E ratio (avg)x
17.31
18.54
21.20
21.05
21.34
21.00
24.08
26.52
28.09
29.66
21.06
26.52
21.27
51
30.04
EV/EBITx
36.45
42.33
47.23
52.02
53.95
58.85
70.26
67.92
79.53
81.99
35.14
70.26
56.40
91
12.61
FCF yield (avg)%
23.71
24.20
21.68
22.97
22.36
20.25
23.17
22.37
20.47
20.52
15.13
20.52
22.36
41
21.89
FCF margin%
15.34
12.69
14.95
16.20
16.46
16.84
19.00
20.64
18.81
18.37
2.89
18.81
16.65
50
1.173
FCF / Net incomex
1.812
1.976
1.950
2.024
2.262
2.528
2.624
2.676
2.943
3.383
0.976
2.676
2.395
37
12.48
ROIC%
24.97
26.30
25.90
23.80
23.89
21.58
21.19
21.68
21.87
24.21
7.35
21.68
23.85
12
22.78
Return on equity%
7.01
9.28
8.03
5.26
5.88
4.69
6.22
7.88
6.44
4.47
23.62
6.22
6.33
24
11.19
Return on assets%
11.26
8.57
7.89
7.67
8.28
8.38
6.61
6.22
9.02
7.73
10.51
7.73
8.09
50
—
EPS£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
4.23%
10.01%
—
11.36
EPS growth%
18.90
17.71
16.28
18.48
20.20
21.96
22.54
21.00
19.79
18.17
25.62
21.00
19.34
59
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.67%
4.54%
—
0.01
FCF per share£
—
—
—
—
0.01
0.01
0.01
—
—
—
—
(1.46%)
1.07%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
0.01
0.01
0.01
6.90%
6.10%
—
8.92
Div yield (avg)%
4.84
3.32
5.36
7.70
5.18
2.20
4.15
5.34
3.18
3.85
12.02
3.85
4.50
87
8.57
Payout ratio%
18.31
20.14
21.27
22.89
19.93
17.31
18.21
19.24
19.28
19.67
8.90
19.24
19.48
50
22.08
Shares (diluted)M
38.35
38.23
45.32
50.75
61.02
69.95
77.19
75.06
85.10
99.16
22.16
10.20%
10.71%
66
15.20
Buyback yield%
5.39
7.43
10.38
9.99
8.35
9.36
10.23
11.58
13.05
15.33
23.34
11.58
10.11
35
1.627
D/E ratiox
0.281
0.290
0.320
0.312
0.305
0.296
0.327
0.356
0.375
0.372
1.199
0.356
0.316
17
0.260
Enterprise value£M
0.648
0.693
0.821
0.906
0.995
1.102
1.228
1.340
1.502
1.566
0.758
9.49%
10.29%
41
0.618
LT debt£M
0.622
0.687
0.813
0.935
0.999
1.012
1.198
1.303
1.306
1.436
0.788
7.54%
9.60%
28
Revenue
£0.625M
5.01%
1.00×
Cost of revenue
£0.351M
4.93%
0.99×
Operating expenses
£0.129M
4.96%
1.00×
Cash and investments
16.49%
Spread over hurdle
13.81%