0.947
Revenue£M
1.789
1.872
1.893
1.914
1.922
1.927
1.971
2.008
2.035
1.054
1.005
1.23%
1.77%
87
11.63
Revenue growth%
13.49
13.37
15.18
15.65
13.10
15.83
15.40
14.55
15.28
22.87
10.29
15.28
15.18
90
2.65
Gross margin%
15.47
14.63
15.20
18.14
19.11
20.28
19.50
16.55
14.08
25.20
29.35
19.11
16.01
11
11.00
Operating margin%
6.42
8.53
9.59
12.32
11.62
12.73
9.86
12.63
10.92
10.29
14.07
11.62
10.39
63
13.96
Net margin%
24.97
24.92
23.74
25.16
22.74
23.01
20.64
20.00
20.14
9.86
28.11
20.64
23.38
23
7.522
P/E ratio (avg)x
31.26
29.90
33.21
29.95
29.67
32.54
31.20
30.08
29.42
31.02
22.19
30.08
30.58
10
25.42
EV/EBITx
20.89
22.72
27.26
28.91
29.47
29.80
31.64
36.42
42.35
16.28
18.48
31.64
29.19
17
23.80
FCF yield (avg)%
19.68
19.15
19.58
19.81
18.83
18.57
15.99
15.64
17.57
2.08
5.66
17.57
18.99
72
3.02
FCF margin%
26.38
27.53
26.34
27.73
26.21
28.75
28.76
27.56
25.74
27.98
4.67
27.56
26.96
25
1.227
FCF / Net incomex
1.191
1.255
1.292
1.285
1.164
1.082
0.954
0.858
0.799
1.796
0.137
0.954
1.178
71
12.38
ROIC%
21.16
19.36
19.54
21.15
23.23
24.87
24.29
27.07
24.51
21.51
4.14
24.51
22.20
79
20.17
Return on equity%
24.66
23.37
20.70
18.89
19.47
17.02
14.10
16.91
15.45
3.88
14.74
16.91
19.18
43
2.76
Return on assets%
6.00
6.97
5.64
6.29
6.50
5.54
8.48
10.09
12.65
12.18
8.16
8.48
6.73
63
0.03
EPS£
0.08
0.09
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.03
0.03
(4.28%)
(3.15%)
—
9.34
EPS growth%
11.97
12.62
14.44
16.38
15.47
14.44
11.88
11.60
13.45
21.87
12.27
13.45
13.04
14
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.01
0.03
0.02
(3.49%)
(3.91%)
—
0.03
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.05
2.33%
3.68%
—
0.03
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
8.98%
6.79%
—
29.07
Div yield (avg)%
18.27
20.25
17.43
18.70
17.49
15.90
17.45
17.29
18.83
19.78
12.81
17.45
17.88
56
14.43
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.95
0.40
0.40
0.40
29.56
14.48
0.40
0.40
10
8.815
Shares (diluted)M
17.14
19.18
20.07
24.09
24.54
27.34
31.54
36.50
35.70
8.849
8.869
8.18%
10.10%
28
2.63
Buyback yield%
31.77
29.77
28.66
29.96
30.88
28.72
30.31
29.99
31.52
20.48
6.21
30.31
30.15
56
0.830
D/E ratiox
1.139
1.167
1.097
1.064
1.127
1.267
1.323
1.436
1.395
1.699
1.667
1.323
1.153
20
0.822
Enterprise value£M
2.417
2.482
2.795
2.655
2.647
2.476
2.860
2.740
2.782
0.264
1.113
0.94%
2.28%
38
1.730
LT debt£M
0.823
0.836
0.990
1.073
1.174
1.357
1.333
1.385
1.603
0.276
0.370
8.36%
9.15%
34
Revenue
£2.035M
1.77%
1.00×
Cost of revenue
£1.422M
1.93%
1.02×
Operating expenses
£0.329M
1.13%
0.94×
Cash and investments
16.17%
Property and equipment
15.77%
Spread over hurdle
(3.81%)