0.239
Revenue£M
0.588
0.608
0.636
0.668
0.679
0.705
0.733
0.761
0.772
0.808
0.254
3.56%
3.58%
35
3.94
Revenue growth%
17.36
17.57
20.47
20.01
17.63
18.24
20.92
19.19
20.78
19.18
16.78
19.19
19.19
68
17.32
Gross margin%
24.33
25.88
27.22
25.39
28.29
28.55
31.14
30.06
28.76
31.07
12.85
30.06
28.42
60
15.36
Operating margin%
9.56
12.41
11.24
11.96
14.09
12.69
14.24
16.81
15.37
16.38
19.66
15.37
13.39
44
13.36
Net margin%
15.08
16.15
17.79
18.98
20.85
23.78
25.41
26.08
28.90
31.53
12.97
26.08
22.32
42
10.68
P/E ratio (avg)x
21.08
19.27
17.15
14.99
14.98
15.21
13.34
12.74
11.19
12.11
26.03
12.74
14.99
86
21.48
EV/EBITx
30.74
31.52
35.81
33.08
32.56
31.62
30.57
27.50
30.09
29.33
27.57
30.09
31.13
47
24.27
FCF yield (avg)%
14.30
15.17
15.24
16.71
13.76
12.27
11.42
9.50
12.45
13.41
7.03
12.27
13.59
84
14.27
FCF margin%
12.23
14.91
17.67
20.58
22.40
20.83
20.07
18.75
17.97
15.21
22.87
18.75
18.36
90
0.643
FCF / Net incomex
0.993
1.072
1.236
1.182
1.147
1.320
1.286
1.457
1.545
1.493
1.377
1.457
1.261
46
13.90
ROIC%
15.82
16.08
18.82
19.57
21.13
23.48
25.31
25.66
28.26
28.93
4.18
25.66
22.31
48
17.11
Return on equity%
8.43
9.30
11.65
12.87
10.50
10.43
11.60
10.04
10.68
12.09
7.71
10.68
10.59
21
11.29
Return on assets%
3.83
6.04
4.31
4.46
5.57
3.98
3.19
0.68
0.62
0.40
9.50
0.68
3.91
90
0.01
EPS£
0.07
0.08
0.09
0.09
0.08
0.09
0.11
0.11
0.12
0.12
0.01
7.44%
7.11%
—
24.47
EPS growth%
13.66
15.05
12.40
12.05
9.37
10.81
10.04
12.77
10.43
10.54
8.39
10.54
11.43
50
0.06
Bookvalue per sh£
0.06
0.06
0.06
0.06
0.05
0.06
0.07
0.07
0.07
0.08
0.06
7.54%
2.76%
—
0.02
FCF per share£
0.06
0.07
0.08
0.09
0.11
0.13
0.13
0.15
0.16
0.19
0.05
10.88%
13.13%
—
0.02
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.05
(9.15%)
(4.87%)
—
27.37
Div yield (avg)%
25.44
26.10
26.39
28.75
26.94
28.48
27.52
25.04
25.07
26.13
3.36
26.13
26.26
24
5.17
Payout ratio%
2.03
0.40
2.81
0.40
0.60
2.57
4.20
5.29
7.06
5.47
7.52
5.29
2.69
7
10.11
Shares (diluted)M
13.95
15.39
15.09
16.29
16.23
18.51
20.75
21.83
22.04
21.78
9.991
6.06%
5.59%
15
15.92
Buyback yield%
9.47
8.10
9.54
8.24
8.52
10.90
8.01
8.41
7.32
4.64
18.02
8.01
8.32
20
1.331
D/E ratiox
1.122
1.059
1.116
1.041
0.960
1.019
1.060
1.114
1.090
1.149
0.520
1.090
1.075
33
0.614
Enterprise value£M
0.417
0.427
0.401
0.402
0.409
0.407
0.459
0.502
0.526
0.572
0.589
6.92%
4.31%
24
0.248
LT debt£M
0.420
0.453
0.533
0.613
0.724
0.784
0.872
0.837
0.991
0.977
0.064
6.17%
8.46%
23
Revenue
£0.808M
3.58%
1.00×
Cost of revenue
£0.428M
3.41%
0.98×
Operating expenses
£0.122M
3.84%
1.03×
Property and equipment
15.51%