27.12
Revenue£M
79.97
83.14
90.28
93.53
97.72
104.6
110.5
118.8
123.2
128.2
30.24
5.58%
5.45%
80
7.67
Revenue growth%
29.46
27.65
29.58
27.13
26.53
26.74
25.39
26.76
29.48
31.00
8.09
26.76
27.39
48
12.99
Gross margin%
8.20
8.01
7.29
10.28
11.67
12.02
11.20
11.78
11.52
14.39
20.90
11.78
11.36
78
9.82
Operating margin%
10.72
12.00
14.84
15.69
13.77
16.01
17.03
15.56
18.16
19.15
13.42
17.03
15.63
72
24.66
Net margin%
12.74
12.11
12.07
10.90
11.96
14.11
16.30
16.84
14.01
14.74
27.94
14.74
13.37
36
29.31
P/E ratio (avg)x
11.52
11.13
11.21
12.04
12.37
12.39
12.15
13.46
15.11
14.77
33.57
13.46
12.26
18
7.735
EV/EBITx
38.44
44.39
47.78
55.36
63.06
68.40
63.68
64.94
73.52
74.25
6.105
68.40
63.37
57
27.21
FCF yield (avg)%
19.45
19.23
17.07
16.61
13.70
12.82
14.77
16.35
17.50
16.77
29.88
16.35
16.69
23
27.15
FCF margin%
13.28
13.05
10.59
9.65
9.14
9.01
9.90
11.59
8.97
8.51
12.73
9.01
9.78
38
0.333
FCF / Net incomex
2.783
2.691
2.536
2.888
2.727
2.636
2.452
2.823
2.946
3.249
1.730
2.823
2.755
56
8.74
ROIC%
5.94
6.62
6.72
9.55
6.98
5.65
3.29
4.51
2.08
0.75
5.24
3.29
5.80
48
25.18
Return on equity%
13.48
15.36
16.60
14.52
13.37
15.12
15.18
13.04
10.60
9.85
23.22
13.04
14.00
49
4.01
Return on assets%
9.92
11.57
12.29
12.96
13.18
10.92
12.19
13.80
13.21
15.99
27.99
13.21
12.63
75
0.05
EPS£
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.06
(3.19%)
1.22%
—
16.82
EPS growth%
27.42
27.78
25.96
23.94
25.82
22.97
25.81
28.20
26.37
23.54
26.26
25.81
25.89
37
0.03
Bookvalue per sh£
0.07
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.03
(1.78%)
(1.18%)
—
0.06
FCF per share£
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.09
11.47%
7.34%
—
0.02
Dividend per sh£
0.07
0.08
0.07
0.08
0.09
0.08
0.07
0.07
0.07
0.07
0.10
(5.24%)
(1.64%)
—
20.83
Div yield (avg)%
4.92
3.13
3.24
4.67
2.48
0.40
1.34
1.32
0.40
2.54
4.96
1.32
2.51
40
12.02
Payout ratio%
25.95
24.04
25.37
24.81
22.09
23.90
23.60
22.93
23.55
23.81
28.31
23.60
23.85
70
0.934
Shares (diluted)B
0.873
0.819
0.898
0.926
0.883
0.986
0.922
1.004
1.020
1.050
0.949
3.54%
1.55%
76
9.74
Buyback yield%
15.48
13.00
11.36
8.63
6.32
7.36
5.61
7.31
10.14
7.54
18.62
7.36
8.09
71
0.307
D/E ratiox
0.811
0.836
0.934
1.136
1.265
1.376
1.549
1.572
1.780
1.970
0.842
1.572
1.320
26
92.10
Enterprise value£M
71.14
78.73
80.95
89.62
103.6
98.50
111.5
124.9
128.9
138.8
113.4
6.02%
7.99%
81
146.0
LT debt£M
71.67
68.08
64.58
68.35
62.49
57.65
62.88
57.99
50.89
53.36
6.556
(3.11%)
(3.26%)
24
Revenue
£128.2M
5.45%
1.00×
Cost of revenue
£69.38M
5.49%
1.00×
Operating expenses
£17.05M
6.15%
1.07×
Cash and investments
20.39%
Property and equipment
19.83%