1.024
Revenue£M
0.569
0.619
0.684
0.738
0.795
0.855
0.921
1.022
1.122
1.202
1.052
8.61%
8.65%
68
2.18
Revenue growth%
25.98
26.07
28.16
31.14
29.15
29.93
30.98
29.64
27.72
25.27
27.84
29.64
28.65
76
11.45
Gross margin%
26.86
28.71
29.71
28.66
31.09
29.03
27.96
26.84
27.14
30.00
28.54
27.96
28.69
55
12.15
Operating margin%
6.80
6.75
3.86
5.77
6.94
7.05
6.39
8.33
7.30
5.39
17.83
7.05
6.77
53
22.02
Net margin%
4.71
6.72
4.73
2.26
0.60
2.78
2.81
0.81
1.89
1.33
22.26
1.89
2.52
93
17.86
P/E ratio (avg)x
34.31
38.84
39.24
37.81
36.02
36.23
34.71
32.09
35.36
37.22
32.12
35.36
36.13
16
19.35
EV/EBITx
11.25
10.82
10.30
10.88
11.24
12.43
13.51
12.25
12.20
11.85
19.25
12.25
11.55
76
3.07
FCF yield (avg)%
32.99
33.98
31.25
32.74
35.48
34.90
32.68
33.44
34.99
32.57
22.31
33.44
33.21
26
4.08
FCF margin%
10.16
7.27
4.40
4.14
4.78
4.95
4.54
2.41
3.20
2.00
4.67
3.20
4.47
17
1.468
FCF / Net incomex
1.339
1.433
1.513
1.680
1.948
1.842
1.802
1.744
1.863
1.900
1.315
1.842
1.773
23
18.65
ROIC%
5.92
6.25
6.68
6.84
4.74
3.89
3.28
4.07
5.32
2.68
17.32
3.89
5.03
71
26.38
Return on equity%
13.12
11.93
10.12
9.85
9.60
9.34
8.02
6.76
7.11
8.18
18.66
8.02
9.47
64
5.58
Return on assets%
2.97
1.47
2.01
3.41
2.96
1.12
0.88
1.20
2.34
0.73
6.99
1.12
1.74
19
0.01
EPS£
—
—
—
—
—
—
—
—
—
—
0.01
0.61%
3.95%
—
6.51
EPS growth%
1.12
1.72
0.76
3.14
0.40
1.00
3.46
3.76
0.96
0.40
8.23
1.00
1.06
25
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.19%)
0.40%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(4.29%)
(0.37%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(4.75%)
0.11%
—
13.24
Div yield (avg)%
22.34
23.88
26.63
28.98
31.81
34.63
35.66
35.75
38.70
38.86
11.80
35.75
33.22
39
29.23
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
3.01
2.43
3.57
6.43
20.61
3.01
0.40
57
103.1
Shares (diluted)M
90.46
85.41
77.50
86.00
95.17
96.65
97.63
91.55
100.2
109.4
98.51
2.82%
1.29%
15
21.08
Buyback yield%
7.73
7.35
9.25
7.25
9.32
12.20
15.05
12.54
14.15
15.87
25.36
14.15
10.76
77
0.586
D/E ratiox
0.792
0.744
0.731
0.800
0.892
0.950
0.941
1.038
1.052
1.041
1.392
1.038
0.916
81
0.872
Enterprise value£M
0.355
0.342
0.383
0.423
0.473
0.448
0.491
0.456
0.501
0.551
0.234
3.09%
4.85%
72
0.452
LT debt£M
1.600
1.528
1.618
1.851
2.182
2.452
2.493
2.759
3.228
3.199
0.060
7.95%
6.91%
44
Revenue
£1.202M
8.65%
1.00×
Cost of revenue
£0.631M
8.35%
0.97×
Operating expenses
£0.217M
8.89%
1.02×
Goodwill & intangibles
16.87%