1.259
Revenue£M
0.658
0.693
0.735
0.772
0.794
0.840
0.858
0.914
0.945
1.008
1.346
4.87%
4.79%
32
14.35
Revenue growth%
20.29
22.14
22.91
23.66
25.08
23.36
20.67
20.05
20.64
20.29
2.46
20.64
21.41
50
29.44
Gross margin%
8.79
11.68
9.92
8.76
6.34
5.34
6.70
8.62
6.32
7.71
12.03
6.70
8.17
27
19.14
Operating margin%
2.60
1.36
0.40
0.53
0.40
0.80
0.40
0.40
0.40
0.40
19.89
0.40
0.40
39
15.25
Net margin%
12.31
10.54
10.02
12.58
12.41
9.71
8.88
7.28
8.96
10.34
11.00
8.96
10.18
38
37.47
P/E ratio (avg)x
18.11
17.49
18.33
18.29
18.48
18.10
20.24
22.48
20.58
19.91
29.86
20.24
18.41
20
28.33
EV/EBITx
21.43
18.60
15.95
13.65
14.22
14.27
13.55
12.64
12.42
12.68
23.27
12.68
13.93
77
14.38
FCF yield (avg)%
0.40
2.55
2.64
1.83
3.71
2.95
5.56
6.52
8.98
8.53
8.61
6.52
3.33
26
10.70
FCF margin%
18.27
19.79
19.58
22.05
22.62
23.19
25.25
23.90
23.71
24.95
13.52
23.90
22.91
29
0.972
FCF / Net incomex
0.558
0.505
0.480
0.444
0.491
0.467
0.526
0.589
0.553
0.524
1.521
0.526
0.515
47
22.63
ROIC%
21.71
22.81
21.26
22.14
20.04
18.36
18.64
18.95
16.55
18.39
6.93
18.39
19.50
87
21.27
Return on equity%
6.89
4.01
4.36
7.23
4.41
6.29
4.10
7.09
7.87
6.67
23.09
6.67
6.48
33
2.64
Return on assets%
19.24
21.21
18.60
17.08
14.59
17.03
16.13
15.83
17.49
16.27
21.01
16.27
17.05
5
0.02
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.99%
4.26%
—
21.21
EPS growth%
20.11
22.96
25.80
28.70
28.88
26.44
28.97
27.43
29.65
29.96
22.54
28.97
28.06
38
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
8.88%
8.34%
—
0.03
FCF per share£
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.05
0.06
0.03
7.65%
4.64%
—
0.03
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
8.49%
7.35%
—
9.60
Div yield (avg)%
11.85
10.93
12.84
10.77
9.39
11.28
8.59
8.74
5.98
6.48
5.06
8.59
10.08
91
26.00
Payout ratio%
23.58
21.41
18.58
16.01
13.57
16.48
13.71
15.95
13.60
13.45
25.07
13.71
15.98
69
30.83
Shares (diluted)M
31.91
30.89
29.58
28.61
28.28
27.42
25.92
28.07
27.50
31.04
31.58
1.88%
0.86%
62
15.26
Buyback yield%
9.98
12.19
10.57
11.72
9.58
7.34
9.98
7.77
10.29
11.68
14.24
9.98
10.14
39
1.020
D/E ratiox
1.027
1.113
1.152
1.169
1.186
1.402
1.401
1.467
1.553
1.833
1.201
1.467
1.293
64
0.791
Enterprise value£M
1.316
1.462
1.453
1.378
1.431
1.599
1.574
1.625
1.826
1.868
1.190
5.47%
4.57%
63
1.353
LT debt£M
0.560
0.576
0.492
0.481
0.412
0.408
0.413
0.355
0.371
0.390
0.836
(1.13%)
(5.08%)
35
Revenue
£1.008M
4.79%
1.00×
Cost of revenue
£0.596M
4.76%
1.00×
Operating expenses
£0.131M
5.46%
1.07×
Cash and investments
17.71%
Goodwill & intangibles
17.33%