0.464
Revenue£M
3.818
4.003
4.328
4.536
4.797
5.056
5.336
5.713
6.164
0.501
0.487
6.33%
6.26%
59
27.41
Revenue growth%
13.33
12.69
14.89
14.78
12.88
13.83
12.56
10.35
11.74
18.65
11.27
12.56
12.78
79
27.45
Gross margin%
21.63
21.61
19.00
18.25
21.00
21.52
20.43
21.04
19.46
23.04
17.16
21.00
21.02
59
10.28
Operating margin%
19.72
19.41
21.96
24.71
25.35
24.21
24.07
21.97
22.15
22.15
22.23
24.07
22.06
63
12.35
Net margin%
26.04
23.71
22.51
23.41
23.50
23.27
22.45
24.13
26.16
14.30
24.86
23.50
23.61
17
24.00
P/E ratio (avg)x
50.54
57.30
67.47
67.42
75.23
88.92
86.36
86.51
91.36
29.89
14.55
86.51
71.35
27
18.85
EV/EBITx
29.23
30.27
32.11
34.72
39.50
43.35
50.67
58.45
64.30
26.72
9.488
50.67
37.11
54
8.75
FCF yield (avg)%
29.00
29.52
30.53
32.67
30.75
30.88
28.74
31.13
29.19
8.80
3.44
30.75
30.02
9
5.90
FCF margin%
18.95
21.40
23.21
20.85
19.88
21.14
20.63
20.70
18.53
10.54
7.92
20.63
20.78
51
0.361
FCF / Net incomex
0.296
0.322
0.331
0.372
0.420
0.446
0.487
0.493
0.515
1.677
0.144
0.487
0.396
34
28.39
ROIC%
21.19
21.07
20.15
21.56
19.86
20.02
17.08
19.39
19.06
8.16
5.53
19.39
19.94
91
27.48
Return on equity%
16.65
14.53
16.89
17.74
19.91
22.29
20.69
17.99
15.69
21.83
15.97
19.91
17.87
54
8.45
Return on assets%
9.92
11.55
11.59
13.69
12.01
14.42
16.41
17.02
19.18
5.50
7.65
16.41
12.85
77
0.02
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.03
2.17%
(0.32%)
—
2.06
EPS growth%
15.94
15.63
15.78
17.82
17.08
17.74
17.59
18.22
16.96
22.85
28.88
17.59
17.34
40
0.01
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.02
0.01
11.45%
7.81%
—
0.02
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
(2.61%)
(4.03%)
—
0.02
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
3.02%
4.15%
—
12.10
Div yield (avg)%
24.79
25.36
28.12
30.08
30.42
32.03
32.21
31.78
28.91
13.64
14.74
31.78
29.50
18
20.92
Payout ratio%
14.46
15.79
16.56
14.17
15.46
17.12
19.98
18.00
19.30
15.22
21.14
18.00
16.18
56
165.5
Shares (diluted)M
213.6
204.7
195.4
199.3
179.5
188.6
180.2
163.0
154.3
160.6
159.0
(4.99%)
(1.79%)
72
18.69
Buyback yield%
0.40
0.40
0.40
1.87
0.40
0.40
0.40
0.40
0.40
9.95
12.19
0.40
0.40
69
0.287
D/E ratiox
1.483
1.667
1.498
1.667
1.549
1.462
1.651
1.726
1.727
0.471
0.247
1.651
1.600
28
3.193
Enterprise value£M
4.070
4.316
4.342
3.999
3.639
3.315
3.288
3.441
3.239
4.321
2.087
(4.13%)
(3.05%)
40
1.559
LT debt£M
0.507
0.499
0.497
0.465
0.515
0.472
0.489
0.471
0.439
2.473
4.373
(1.12%)
(1.04%)
81
Revenue
£6.164M
6.26%
1.00×
Cost of revenue
£3.103M
6.06%
0.98×
Operating expenses
£0.936M
6.70%
1.04×