0.631
Revenue£M
1.851
1.895
1.892
1.945
1.992
1.993
2.028
2.086
2.079
0.689
0.675
1.33%
1.50%
87
15.67
Revenue growth%
14.55
16.68
17.27
19.12
19.67
17.60
17.93
20.85
23.82
13.36
25.93
19.67
17.76
57
14.27
Gross margin%
20.26
21.37
23.89
22.04
23.32
21.68
19.64
21.95
19.98
28.65
15.76
21.68
21.53
83
4.10
Operating margin%
4.22
5.40
6.14
7.08
8.71
7.84
6.95
7.74
7.39
18.42
3.03
7.74
7.01
39
13.72
Net margin%
31.74
29.93
30.84
28.80
26.18
27.42
28.03
29.55
29.89
25.63
28.22
28.03
29.72
10
19.10
P/E ratio (avg)x
51.10
51.05
58.64
62.86
72.05
73.66
71.88
68.14
65.29
26.40
30.36
71.88
64.08
45
11.37
EV/EBITx
25.37
23.76
27.65
27.92
30.78
36.02
41.76
42.12
47.60
35.97
23.10
41.76
29.35
67
27.32
FCF yield (avg)%
13.90
11.61
9.34
9.20
8.13
7.21
6.06
3.42
6.02
9.31
13.45
6.06
8.67
57
4.59
FCF margin%
5.45
8.34
8.36
8.78
11.70
14.47
14.62
13.94
14.20
17.93
15.79
14.20
10.24
70
0.709
FCF / Net incomex
3.814
4.517
4.589
5.455
5.399
6.366
6.241
6.204
7.283
1.791
0.574
6.241
5.427
9
24.63
ROIC%
1.78
2.12
0.53
0.40
0.40
0.40
0.99
0.40
0.40
23.66
3.31
0.40
0.46
92
11.33
Return on equity%
23.46
23.76
24.60
23.40
25.86
23.83
21.10
22.82
20.12
19.45
8.24
22.82
23.43
26
9.04
Return on assets%
16.99
16.49
17.29
16.62
15.71
13.98
13.06
10.91
11.55
9.78
10.97
13.06
16.10
32
0.03
EPS£
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.38%
(2.87%)
—
5.90
EPS growth%
13.58
15.46
18.08
18.93
16.91
16.38
14.18
14.07
14.64
24.24
27.53
14.64
15.21
86
0.02
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
4.84%
6.52%
—
0.02
FCF per share£
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.12
0.01
0.04
4.81%
6.22%
—
0.04
Dividend per sh£
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.05
0.02
4.50%
6.02%
—
13.31
Div yield (avg)%
0.60
0.86
0.40
0.67
0.40
0.40
0.40
0.40
0.40
29.41
19.62
0.40
0.40
74
19.50
Payout ratio%
26.70
27.25
24.61
25.87
27.85
25.12
24.03
26.54
24.82
16.81
21.76
25.12
25.49
19
24.06
Shares (diluted)M
38.16
38.93
42.93
41.69
44.69
48.48
53.26
52.25
57.35
23.62
23.52
6.59%
6.77%
7
6.24
Buyback yield%
18.14
20.26
18.60
15.98
15.94
15.38
13.57
12.56
9.87
12.73
2.18
13.57
15.96
59
0.492
D/E ratiox
1.651
1.474
1.435
1.473
1.259
1.252
1.193
1.284
1.116
1.350
0.440
1.252
1.359
17
0.865
Enterprise value£M
1.001
1.001
1.034
0.918
0.830
0.883
0.837
0.868
0.772
1.548
1.620
(3.41%)
(1.91%)
58
0.736
LT debt£M
0.924
1.087
1.284
1.372
1.441
1.743
1.696
1.988
2.368
0.725
1.425
11.54%
10.06%
46
Revenue
£2.079M
1.50%
1.00×
Cost of revenue
£1.221M
1.40%
0.99×
Operating expenses
£0.383M
1.36%
0.99×
Property and equipment
18.24%
Cash and investments
16.83%