0.718
Revenue£M
0.607
0.627
0.656
0.690
0.724
0.755
0.768
0.793
0.812
0.757
0.830
3.29%
3.94%
51
5.74
Revenue growth%
12.49
14.46
12.12
13.33
10.81
10.39
8.65
8.49
7.39
7.05
19.00
8.65
11.46
52
13.98
Gross margin%
14.54
15.14
12.40
13.38
14.97
14.83
17.69
18.68
19.93
13.57
8.37
17.69
15.05
26
18.00
Operating margin%
18.04
18.55
16.59
17.16
18.30
15.99
16.29
16.31
18.66
13.24
23.41
16.31
17.60
20
12.66
Net margin%
4.73
5.72
5.40
6.19
7.16
8.35
10.99
13.02
13.15
27.24
2.35
10.99
6.68
45
11.49
P/E ratio (avg)x
29.33
34.64
36.52
37.25
41.45
48.97
56.84
62.26
60.54
29.95
8.271
56.84
39.35
32
19.09
EV/EBITx
19.75
19.72
21.67
20.21
22.38
24.67
25.12
24.85
25.81
28.32
22.50
24.85
22.02
22
10.55
FCF yield (avg)%
10.11
12.97
13.89
15.99
15.09
15.41
12.49
11.28
10.63
15.08
5.65
12.49
12.73
60
13.30
FCF margin%
4.84
2.44
5.31
2.33
2.85
1.17
2.85
0.40
2.69
20.72
17.03
2.69
2.77
50
1.744
FCF / Net incomex
1.337
1.357
1.388
1.380
1.175
1.180
1.105
1.101
1.182
1.231
0.840
1.175
1.260
6
11.95
ROIC%
21.44
21.15
21.85
18.97
19.87
19.91
19.33
21.99
20.11
15.22
20.91
19.91
20.63
87
5.75
Return on equity%
2.24
4.67
5.30
4.41
5.28
3.63
6.19
6.38
5.24
21.38
29.32
5.28
4.95
64
10.14
Return on assets%
28.70
26.26
26.03
28.32
29.60
32.50
30.61
31.59
30.46
9.71
5.82
30.61
29.15
80
0.01
EPS£
—
—
—
—
—
0.01
—
0.01
—
0.01
0.01
3.23%
4.13%
—
28.01
EPS growth%
11.65
14.24
12.65
9.76
12.49
13.21
15.23
12.51
13.65
9.23
17.08
13.21
12.58
36
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
0.01
0.01
(2.33%)
(0.89%)
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(0.70%)
(2.59%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
0.01
0.01
(5.27%)
(3.94%)
—
5.76
Div yield (avg)%
7.65
10.22
8.84
7.40
7.60
8.25
10.81
8.03
6.07
18.59
12.31
8.03
7.98
92
3.10
Payout ratio%
20.00
21.46
19.57
17.08
15.52
13.23
13.28
12.34
13.73
26.56
7.32
13.28
16.30
69
34.25
Shares (diluted)M
40.60
45.30
48.39
50.72
55.14
61.52
69.69
65.15
65.85
33.85
33.68
5.36%
4.74%
73
8.62
Buyback yield%
14.90
14.13
13.22
11.32
12.23
11.14
11.85
14.39
17.19
12.22
22.11
12.23
13.68
7
1.465
D/E ratiox
0.769
0.675
0.671
0.584
0.641
0.638
0.656
0.573
0.610
1.668
0.704
0.638
0.648
16
0.599
Enterprise value£M
0.469
0.489
0.507
0.534
0.522
0.489
0.505
0.525
0.527
0.210
0.358
(0.26%)
0.07%
78
0.653
LT debt£M
0.959
1.123
1.304
1.303
1.352
1.546
1.460
1.667
1.776
0.189
0.486
6.39%
9.17%
94
Revenue
£0.812M
3.94%
1.00×
Cost of revenue
£0.427M
3.84%
0.99×
Operating expenses
£0.134M
4.14%
1.02×
Property and equipment
19.75%
Cash and investments
17.62%
Spread over hurdle
18.83%