1.254
Revenue£M
0.815
0.873
0.923
0.988
1.077
1.158
1.212
1.267
1.332
1.427
1.317
5.79%
6.64%
41
11.74
Revenue growth%
28.83
29.08
26.73
28.53
30.25
27.45
28.95
27.08
27.02
28.76
11.68
27.45
28.64
92
20.37
Gross margin%
16.13
15.20
15.84
16.45
15.02
17.23
17.60
20.53
19.98
21.03
10.89
19.98
16.84
75
5.91
Operating margin%
0.40
0.40
0.40
0.40
2.31
3.68
2.77
4.70
1.99
4.45
4.84
3.68
2.15
41
27.27
Net margin%
11.60
9.06
11.26
13.14
14.81
17.10
19.04
18.89
17.43
16.05
25.06
17.43
15.43
71
27.81
P/E ratio (avg)x
12.37
14.92
17.86
20.63
22.26
24.04
27.11
27.77
30.19
34.16
9.545
27.77
23.15
38
25.12
EV/EBITx
33.85
31.27
28.59
25.01
24.39
25.09
24.74
26.17
22.96
19.72
25.50
24.74
25.05
13
27.48
FCF yield (avg)%
8.03
6.10
4.87
4.53
1.90
0.40
0.40
0.40
0.40
0.40
17.60
0.40
1.15
6
20.22
FCF margin%
21.93
20.90
22.12
22.17
20.58
21.85
21.34
19.04
17.78
15.08
14.76
19.04
21.12
17
0.443
FCF / Net incomex
0.483
0.451
0.470
0.518
0.466
0.456
0.415
0.423
0.404
0.350
0.948
0.415
0.454
80
16.18
ROIC%
2.49
5.04
3.57
1.72
4.07
1.11
1.70
3.46
3.82
2.60
6.12
2.60
3.03
67
3.40
Return on equity%
30.52
31.17
29.78
27.99
27.57
26.61
29.26
27.86
30.53
32.64
28.57
29.26
29.52
15
12.87
Return on assets%
5.57
6.25
8.99
8.76
7.09
6.94
5.44
6.52
4.64
3.12
8.82
5.44
6.38
9
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.36%
7.24%
—
11.70
EPS growth%
11.93
13.68
10.95
10.29
12.03
9.14
8.29
5.78
4.21
5.85
17.27
5.85
9.71
48
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.28%)
0.76%
—
—
FCF per share£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.25%
4.94%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.60%)
(1.45%)
—
16.45
Div yield (avg)%
4.87
5.61
7.81
8.61
6.66
5.70
7.70
8.27
9.51
8.06
4.25
8.06
7.76
24
16.36
Payout ratio%
18.24
17.41
15.55
13.86
14.28
13.97
12.14
10.70
11.18
13.34
16.53
12.14
13.92
80
0.419
Shares (diluted)B
0.674
0.652
0.618
0.708
0.796
0.929
0.867
0.921
0.974
1.037
0.411
5.44%
5.43%
83
2.37
Buyback yield%
0.40
1.12
0.55
0.40
1.01
2.36
2.65
3.40
4.42
5.28
11.15
3.40
1.74
51
0.205
D/E ratiox
1.516
1.470
1.405
1.431
1.319
1.464
1.537
1.439
1.601
1.759
0.675
1.537
1.467
84
0.552
Enterprise value£M
0.170
0.181
0.199
0.196
0.190
0.217
0.237
0.237
0.256
0.266
0.826
7.02%
4.32%
66
0.792
LT debt£M
0.183
0.168
0.183
0.164
0.156
0.142
0.150
0.160
0.174
0.166
0.751
1.30%
(0.15%)
49
Revenue
£1.427M
6.64%
1.00×
Cost of revenue
£0.870M
6.69%
1.00×
Operating expenses
£0.185M
6.58%
0.99×
Cash and investments
18.67%
Goodwill & intangibles
15.03%
Spread over hurdle
20.89%