0.080
Revenue£M
0.157
0.157
0.158
0.155
0.155
0.155
0.155
0.158
0.156
0.153
0.086
(0.28%)
(0.10%)
36
10.07
Revenue growth%
24.08
26.05
25.87
24.90
22.31
20.70
20.32
17.69
18.55
21.48
28.17
20.32
21.90
32
5.10
Gross margin%
15.26
15.56
17.76
15.87
18.21
15.61
16.30
19.29
17.80
18.75
26.67
17.80
17.03
78
18.38
Operating margin%
26.77
26.42
28.94
28.54
29.37
30.27
28.28
25.71
23.36
24.04
18.67
25.71
27.52
67
5.93
Net margin%
11.39
13.67
11.94
9.27
8.34
8.64
9.79
9.89
8.81
9.74
8.40
9.74
9.77
74
30.94
P/E ratio (avg)x
27.17
27.42
27.45
24.47
24.82
22.00
20.22
21.07
18.27
18.60
36.16
20.22
23.24
93
9.334
EV/EBITx
45.42
50.23
55.34
65.35
70.79
81.81
88.45
96.91
107.4
108.1
17.68
96.91
76.30
60
2.11
FCF yield (avg)%
11.97
14.81
16.96
19.67
22.32
22.02
24.34
21.36
18.42
18.05
14.12
21.36
19.04
36
9.71
FCF margin%
20.54
19.77
19.27
21.03
20.37
21.58
22.62
23.05
22.07
21.96
12.82
22.07
21.30
41
0.526
FCF / Net incomex
1.581
1.496
1.436
1.576
1.550
1.455
1.463
1.435
1.459
1.598
0.201
1.459
1.480
23
21.88
ROIC%
15.13
15.00
13.03
11.66
13.45
16.00
13.47
13.60
15.56
18.13
4.09
15.56
14.30
11
4.47
Return on equity%
13.92
11.90
13.20
12.55
12.26
13.25
15.87
18.72
21.33
22.59
5.05
18.72
13.59
10
15.53
Return on assets%
12.68
15.52
14.99
16.73
13.84
11.56
11.69
12.58
13.00
14.20
14.22
12.58
13.42
76
0.03
EPS£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(1.78%)
(3.21%)
—
4.52
EPS growth%
25.48
25.26
22.28
24.44
26.61
24.27
26.88
28.32
25.98
24.57
15.46
25.98
25.37
69
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
0.03
0.47%
(0.05%)
—
0.02
FCF per share£
0.04
0.03
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.03
10.14%
9.46%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
6.02%
3.46%
—
14.73
Div yield (avg)%
14.19
16.21
15.04
14.13
12.28
9.77
9.20
9.74
8.25
7.98
15.06
9.20
11.03
83
27.37
Payout ratio%
24.10
23.03
23.96
23.41
24.64
25.48
26.61
25.84
25.37
25.68
18.53
25.68
25.00
53
5.137
Shares (diluted)M
6.925
8.003
8.719
8.633
8.339
8.609
8.761
8.350
8.769
8.427
5.159
0.21%
1.56%
26
23.01
Buyback yield%
12.69
14.44
16.04
18.58
20.03
19.14
16.32
15.90
16.41
13.71
10.62
16.32
16.18
58
1.279
D/E ratiox
1.158
1.254
1.380
1.316
1.449
1.599
1.524
1.665
1.766
1.901
0.500
1.665
1.486
35
0.044
Enterprise value£M
0.085
0.100
0.101
0.097
0.099
0.112
0.126
0.143
0.140
0.156
0.179
9.54%
7.95%
34
0.200
LT debt£M
0.169
0.156
0.165
0.176
0.184
0.172
0.172
0.192
0.220
0.202
0.033
1.90%
1.14%
62
Revenue
£0.153M
(0.10%)
1.00×
Cost of revenue
£0.099M
(0.06%)
1.00×
Operating expenses
£0.020M
0.65%
1.08×
Property and equipment
20.98%
Cash and investments
19.75%
Spread over hurdle
10.60%