0.093
Revenue£M
0.377
0.408
0.441
0.478
0.517
0.561
0.600
0.635
0.676
0.734
0.101
7.24%
7.89%
68
19.93
Revenue growth%
10.09
7.63
5.00
5.59
2.75
4.91
4.61
2.00
0.40
0.68
24.62
2.00
4.76
60
3.65
Gross margin%
23.70
20.84
20.86
22.12
22.47
22.66
19.90
19.66
20.85
18.71
19.11
19.90
20.86
62
8.27
Operating margin%
16.70
13.96
15.77
14.43
15.14
14.63
14.65
13.26
11.79
11.26
28.02
13.26
14.53
20
20.47
Net margin%
20.70
17.86
19.26
16.62
19.22
19.53
17.76
20.38
22.74
25.36
4.38
20.38
19.40
30
31.06
P/E ratio (avg)x
27.96
26.64
24.68
22.62
25.93
29.88
33.71
31.12
33.81
36.72
21.45
33.71
28.92
31
23.72
EV/EBITx
29.95
26.63
28.39
24.49
25.46
21.75
23.78
23.16
23.34
24.43
18.41
23.34
24.46
89
13.26
FCF yield (avg)%
9.27
9.48
10.23
10.60
9.98
7.21
5.19
3.38
5.10
7.78
20.29
5.19
8.53
63
4.66
FCF margin%
14.63
11.72
12.53
11.31
9.48
7.24
9.61
7.53
9.92
9.69
18.50
9.61
9.80
43
0.984
FCF / Net incomex
0.358
0.384
0.369
0.371
0.376
0.397
0.348
0.337
0.355
0.371
1.744
0.355
0.370
69
15.09
ROIC%
20.32
22.43
23.20
22.91
21.39
21.19
24.14
23.99
26.65
25.15
11.99
24.14
23.06
13
20.51
Return on equity%
18.56
18.84
21.30
22.37
22.47
23.25
26.12
27.19
27.13
28.35
15.04
27.13
22.86
77
17.43
Return on assets%
11.42
11.39
10.73
9.74
11.90
11.08
11.42
14.30
17.21
18.37
25.36
14.30
11.42
84
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.03%)
(2.89%)
—
24.08
EPS growth%
7.23
6.44
5.99
6.18
4.14
2.09
4.06
3.97
5.99
8.86
29.94
4.06
5.99
79
0.01
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
0.17%
(1.71%)
—
0.02
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.77%
1.29%
—
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
0.01
(0.18%)
0.08%
—
10.46
Div yield (avg)%
8.63
9.83
8.22
9.74
8.40
8.90
8.10
6.94
9.78
11.65
24.51
8.90
8.76
89
22.94
Payout ratio%
21.71
20.89
20.90
21.05
21.22
21.32
19.98
21.67
20.76
18.88
23.48
20.76
20.97
8
18.25
Shares (diluted)M
29.19
27.68
27.40
31.20
31.15
31.97
36.90
37.97
43.35
45.31
17.95
7.78%
6.30%
34
16.67
Buyback yield%
21.36
23.21
21.73
18.80
18.94
21.83
21.48
23.88
24.30
24.68
22.83
23.88
21.78
86
0.222
D/E ratiox
1.043
1.014
1.079
1.067
1.029
0.945
0.854
0.913
0.920
0.909
0.397
0.913
0.980
71
0.441
Enterprise value£M
0.089
0.100
0.097
0.102
0.106
0.121
0.116
0.115
0.111
0.113
0.134
1.36%
1.65%
44
0.074
LT debt£M
0.390
0.459
0.484
0.512
0.503
0.508
0.552
0.593
0.709
0.811
0.675
10.05%
8.01%
22
Revenue
£0.734M
7.89%
1.00×
Cost of revenue
£0.421M
7.87%
1.00×
Operating expenses
£0.092M
7.15%
0.93×
Cash and investments
14.78%