2.658
Revenue£M
8.414
9.103
9.875
10.84
11.42
12.14
13.05
14.18
15.46
2.751
2.970
7.36%
8.05%
28
27.48
Revenue growth%
20.81
20.89
18.48
18.74
20.80
23.12
24.26
22.37
21.41
17.35
13.87
22.37
21.15
22
12.13
Gross margin%
17.71
16.57
17.26
16.86
14.41
15.86
15.91
18.57
19.69
11.87
2.24
15.91
16.72
46
26.54
Operating margin%
16.83
15.31
13.82
11.51
11.60
11.24
11.48
13.82
16.55
5.51
21.07
11.60
13.82
37
15.13
Net margin%
0.40
0.59
3.31
4.58
3.40
1.86
1.87
4.14
1.85
21.53
8.50
1.87
1.87
79
32.15
P/E ratio (avg)x
32.76
35.12
38.32
33.32
29.37
29.01
26.45
24.75
25.38
15.25
25.63
26.45
31.06
86
26.38
EV/EBITx
28.80
28.77
27.47
27.49
30.36
34.15
37.33
38.94
37.67
7.402
9.276
37.33
29.58
67
21.45
FCF yield (avg)%
18.25
17.12
18.25
18.35
19.33
19.83
18.73
20.02
17.09
25.88
20.26
19.33
18.30
18
9.38
FCF margin%
24.21
26.65
25.22
25.79
24.36
23.98
24.38
26.74
24.16
4.94
3.96
24.36
24.37
15
0.256
FCF / Net incomex
1.195
1.070
1.198
1.247
1.161
1.135
1.157
1.200
1.268
1.342
1.452
1.161
1.196
24
2.31
ROIC%
10.97
12.13
13.95
13.37
11.97
12.00
14.09
14.24
13.53
25.47
29.05
13.53
12.75
66
12.57
Return on equity%
17.55
18.45
17.89
15.41
17.40
17.79
17.31
15.04
16.29
27.67
27.08
17.31
17.47
75
10.45
Return on assets%
2.10
4.32
4.58
7.29
5.78
6.72
5.07
5.25
5.17
21.28
13.35
5.25
5.12
12
0.04
EPS£
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.04
0.04
0.13%
1.51%
—
4.70
EPS growth%
19.41
17.09
18.98
20.06
21.15
23.65
23.94
21.60
20.84
4.02
27.70
21.60
20.45
28
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.03
0.02
(3.73%)
(4.84%)
—
0.01
FCF per share£
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.05
0.02
0.01
5.61%
4.35%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.84%
5.14%
—
24.78
Div yield (avg)%
7.24
5.98
4.62
2.16
3.73
3.55
1.94
4.21
2.91
9.26
24.46
3.55
3.97
69
27.17
Payout ratio%
5.41
5.60
3.99
4.65
5.80
8.55
8.07
5.22
3.74
25.22
20.64
5.80
5.32
12
202.8
Shares (diluted)M
183.5
190.4
196.1
200.7
190.5
213.6
211.7
211.7
225.5
201.9
199.3
2.35%
1.74%
92
7.10
Buyback yield%
15.15
17.34
16.31
18.84
19.70
16.97
15.19
16.27
15.52
18.03
7.17
16.27
16.29
41
0.668
D/E ratiox
0.388
0.406
0.461
0.484
0.472
0.502
0.567
0.664
0.684
1.072
0.965
0.567
0.478
86
6.922
Enterprise value£M
7.988
8.901
10.15
9.928
9.489
10.08
10.92
10.41
10.87
1.479
4.278
1.83%
4.71%
57
9.676
LT debt£M
6.836
7.589
7.751
8.293
9.677
11.40
12.12
12.18
12.22
2.924
2.546
8.06%
7.92%
67
Revenue
£15.46M
8.05%
1.00×
Cost of revenue
£7.677M
8.25%
1.02×
Operating expenses
£3.746M
8.02%
1.00×
Cash and investments
21.90%