2.729
Revenue£M
1.979
2.125
2.226
2.346
2.503
2.711
2.904
3.038
3.216
3.376
2.912
6.17%
5.99%
42
7.89
Revenue growth%
24.82
25.45
24.41
21.46
18.47
18.89
18.13
15.35
16.29
16.41
5.55
16.41
18.68
82
21.73
Gross margin%
11.04
9.39
7.23
6.58
8.05
7.01
5.28
3.25
2.53
0.40
21.71
3.25
6.79
54
11.82
Operating margin%
1.91
3.38
4.44
1.88
1.48
4.43
6.79
5.36
3.76
2.59
6.83
4.43
3.57
26
14.68
Net margin%
24.04
22.54
19.95
20.71
18.94
20.38
18.78
21.51
24.19
25.38
21.50
21.51
21.11
41
34.88
P/E ratio (avg)x
12.11
12.10
13.94
14.81
15.98
19.16
22.66
26.74
30.34
31.03
36.14
26.74
17.57
73
24.82
EV/EBITx
29.97
30.48
34.89
33.37
35.36
38.76
38.44
43.60
50.58
59.09
11.23
43.60
36.90
81
19.60
FCF yield (avg)%
16.77
16.99
14.61
13.48
15.27
16.86
17.62
18.11
15.33
12.76
10.58
16.86
16.05
61
2.50
FCF margin%
3.69
3.30
4.07
7.06
4.69
6.33
8.25
8.88
8.70
9.40
6.54
8.70
6.70
19
0.674
FCF / Net incomex
1.019
0.993
0.931
0.978
1.122
1.277
1.197
1.198
1.231
1.309
0.767
1.231
1.159
79
10.98
ROIC%
2.74
0.40
1.94
4.16
4.41
4.93
6.65
5.66
6.15
4.22
19.76
5.66
4.32
78
28.57
Return on equity%
3.66
0.88
0.40
0.40
0.40
1.78
4.25
6.39
5.24
7.99
19.00
5.24
2.72
76
19.97
Return on assets%
31.32
29.12
30.72
28.92
29.16
30.08
30.30
31.95
32.39
32.05
28.85
31.95
30.51
70
0.04
EPS£
0.06
0.07
0.06
0.07
0.08
0.08
0.09
0.08
0.09
0.09
0.04
1.67%
3.66%
—
3.98
EPS growth%
17.31
15.50
12.98
10.74
13.06
13.70
14.83
17.66
18.33
18.77
21.44
17.66
15.16
81
0.05
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.08
0.08
0.01
10.11%
9.36%
—
0.07
FCF per share£
0.04
0.03
0.04
0.03
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.64%
1.79%
—
0.02
Dividend per sh£
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.03
(5.28%)
(5.06%)
—
14.12
Div yield (avg)%
12.77
14.21
16.49
15.66
15.18
12.32
15.17
17.44
20.36
17.59
8.31
17.44
15.42
68
9.60
Payout ratio%
21.30
20.39
22.52
19.96
21.61
19.56
17.14
18.29
16.73
18.62
3.15
18.29
19.76
38
51.11
Shares (diluted)M
58.44
56.68
63.74
69.28
71.65
76.53
83.63
80.15
76.52
75.64
51.63
1.09%
2.58%
48
17.88
Buyback yield%
12.57
10.75
12.46
13.86
11.26
8.91
7.44
6.86
4.06
2.55
10.95
6.86
9.83
20
1.587
D/E ratiox
1.165
1.134
1.212
1.214
1.425
1.473
1.398
1.512
1.628
1.817
1.693
1.512
1.411
33
3.487
Enterprise value£M
0.444
0.476
0.558
0.647
0.751
0.748
0.893
0.903
1.016
1.214
1.829
10.10%
12.00%
19
3.998
LT debt£M
3.398
3.177
3.058
2.947
3.227
3.477
3.645
3.636
3.951
3.776
1.706
3.19%
(0.07%)
51
Revenue
£3.376M
5.99%
1.00×
Cost of revenue
£2.315M
5.77%
0.98×
Operating expenses
£0.727M
6.31%
1.03×
Property and equipment
16.92%
Spread over hurdle
(7.19%)