0.220
Revenue£M
0.120
0.132
0.141
0.155
0.167
0.184
0.199
0.219
0.241
0.265
0.243
9.65%
8.92%
29
7.61
Revenue growth%
27.07
24.92
26.20
28.00
25.78
26.96
25.25
28.11
27.24
27.41
26.81
27.24
27.02
17
10.14
Gross margin%
23.72
25.88
28.67
28.10
28.09
27.51
30.24
29.32
31.09
33.99
7.34
30.24
28.39
73
14.11
Operating margin%
22.64
20.11
17.97
19.48
16.91
14.41
17.41
16.56
17.94
19.33
16.12
17.41
17.95
60
28.92
Net margin%
7.77
9.67
9.53
10.93
8.59
11.46
10.09
11.59
11.58
9.85
14.61
11.46
9.97
45
14.21
P/E ratio (avg)x
25.15
26.27
28.85
32.63
37.60
42.82
46.58
53.16
49.35
47.44
26.24
47.44
40.21
42
10.89
EV/EBITx
38.31
41.08
40.45
39.96
37.71
41.64
40.17
40.62
35.71
32.67
26.65
40.17
40.07
25
16.56
FCF yield (avg)%
18.36
20.78
19.65
21.45
23.17
26.08
25.78
28.61
31.55
29.10
6.26
28.61
24.48
36
27.54
FCF margin%
26.96
26.40
23.62
23.13
25.40
24.10
21.61
19.46
21.16
22.82
18.08
21.61
23.38
71
0.491
FCF / Net incomex
1.447
1.463
1.607
1.641
1.726
1.928
2.103
2.343
2.831
3.042
1.100
2.343
1.827
16
28.44
ROIC%
8.69
7.08
4.19
6.17
4.21
1.58
0.62
0.40
0.40
0.40
28.52
0.40
2.88
82
11.10
Return on equity%
6.48
4.15
1.73
0.40
3.05
0.90
0.50
0.79
3.50
0.72
5.88
0.79
1.31
31
27.20
Return on assets%
6.91
6.85
6.60
7.29
7.33
4.90
5.07
2.83
1.90
1.96
29.13
2.83
5.83
26
—
EPS£
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
—
3.76%
6.55%
—
22.51
EPS growth%
28.16
29.03
26.85
28.31
27.93
26.88
26.18
23.81
23.08
21.23
29.14
23.81
26.87
14
0.02
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
7.07%
4.74%
—
0.02
FCF per share£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.02
11.41%
6.90%
—
0.01
Dividend per sh£
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.03
—
3.64%
3.50%
—
12.06
Div yield (avg)%
24.14
26.80
28.42
29.09
27.59
27.20
29.88
31.01
32.17
32.24
10.19
31.01
28.76
67
19.83
Payout ratio%
9.88
11.87
9.28
10.51
10.62
13.58
15.08
17.03
14.26
11.69
28.79
14.26
11.78
23
8.238
Shares (diluted)M
8.097
8.136
7.875
8.069
8.247
8.717
9.135
9.638
9.569
10.09
8.124
4.12%
2.13%
77
12.30
Buyback yield%
9.74
9.55
9.22
7.69
10.45
13.15
15.43
15.46
18.40
19.40
11.72
15.46
11.80
42
0.869
D/E ratiox
1.459
1.558
1.598
1.453
1.489
1.568
1.426
1.423
1.475
1.625
1.685
1.475
1.482
84
0.256
Enterprise value£M
0.071
0.064
0.071
0.064
0.064
0.060
0.064
0.065
0.061
0.057
0.158
(2.18%)
(1.88%)
64
0.026
LT debt£M
0.070
0.072
0.071
0.064
0.061
0.059
0.054
0.053
0.055
0.052
0.250
(3.29%)
(4.25%)
25
Revenue
£0.265M
8.92%
1.00×
Cost of revenue
£0.177M
8.80%
0.99×
Operating expenses
£0.060M
9.19%
1.02×
Cash and investments
15.77%
Property and equipment
14.15%
Spread over hurdle
(4.46%)