0.174
Revenue£M
1.673
1.683
1.697
1.687
1.662
1.654
1.667
1.669
1.647
0.195
0.189
(0.48%)
(0.19%)
91
4.58
Revenue growth%
28.04
29.32
27.09
27.22
30.20
32.62
29.74
30.23
29.97
16.93
24.95
30.20
29.53
10
8.60
Gross margin%
28.21
28.88
31.33
28.74
28.62
28.61
28.27
28.71
27.64
18.20
8.30
28.61
28.62
36
27.74
Operating margin%
10.92
13.46
15.93
14.43
12.13
9.19
7.18
6.96
5.34
8.50
11.70
7.18
10.06
46
19.51
Net margin%
31.24
31.00
33.33
34.44
33.88
36.11
34.03
32.02
29.28
11.97
4.58
33.88
33.05
8
26.35
P/E ratio (avg)x
22.38
25.07
27.30
30.81
36.13
40.66
44.17
43.54
46.54
18.89
27.80
43.54
33.47
32
21.55
EV/EBITx
32.97
31.14
31.52
27.83
28.57
30.13
30.85
26.76
23.91
17.78
30.67
28.57
30.49
65
16.62
FCF yield (avg)%
19.83
20.88
17.89
18.07
20.60
17.64
17.70
15.57
15.46
4.53
19.67
17.64
17.98
73
13.62
FCF margin%
9.48
10.42
9.59
10.56
12.02
11.22
9.81
6.85
9.17
18.60
4.47
9.81
9.70
92
1.106
FCF / Net incomex
0.731
0.792
0.770
0.797
0.872
0.890
1.061
1.043
1.247
1.681
1.640
1.043
0.835
26
3.33
ROIC%
12.17
11.57
14.55
15.97
13.49
16.30
13.72
16.51
17.05
19.66
27.93
16.30
14.14
42
6.54
Return on equity%
8.88
8.03
8.15
6.54
9.07
7.34
7.48
6.19
9.19
6.41
21.65
7.48
8.09
40
26.65
Return on assets%
0.40
1.70
2.36
4.51
5.81
3.50
0.98
3.97
2.45
7.40
27.91
3.50
2.40
7
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.42%)
(1.82%)
—
15.33
EPS growth%
27.69
25.21
26.55
28.16
30.68
28.57
28.59
26.98
27.86
8.24
13.63
28.57
28.01
92
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
3.32%
0.18%
—
—
FCF per share£
—
—
—
—
—
—
—
—
0.01
—
—
12.36%
9.12%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
8.88%
8.88%
—
8.25
Div yield (avg)%
8.13
8.91
7.80
7.97
5.73
8.58
5.74
5.88
7.88
4.72
3.53
5.88
7.93
24
11.97
Payout ratio%
14.45
11.73
9.65
7.07
6.27
6.09
4.07
4.55
2.68
12.86
22.10
4.55
6.67
91
96.85
Shares (diluted)M
71.72
65.60
67.78
62.55
65.96
72.42
73.62
79.36
80.56
97.01
97.89
5.19%
0.83%
25
10.94
Buyback yield%
15.09
14.30
15.04
14.41
15.83
18.34
16.15
18.42
16.31
11.05
25.60
16.31
15.46
14
1.683
D/E ratiox
0.610
0.712
0.830
0.967
0.985
1.143
1.208
1.382
1.591
1.117
0.424
1.208
0.976
45
0.151
Enterprise value£M
0.263
0.280
0.291
0.309
0.278
0.265
0.280
0.242
0.248
0.625
0.211
(4.28%)
(0.14%)
95
0.262
LT debt£M
1.087
1.231
1.254
1.302
1.261
1.441
1.432
1.587
1.508
1.043
0.181
2.98%
3.72%
94
Revenue
£1.647M
(0.19%)
1.00×
Cost of revenue
£1.153M
(0.12%)
1.01×
Operating expenses
£0.344M
0.06%
1.03×
Property and equipment
15.12%
Spread over hurdle
(6.57%)