0.428
Revenue£M
0.652
0.706
0.774
0.833
0.926
0.995
1.087
1.162
1.261
1.349
0.480
7.82%
8.28%
14
2.28
Revenue growth%
21.14
23.34
21.93
24.79
23.67
20.90
21.76
22.91
21.31
22.51
7.83
21.76
22.22
76
17.26
Gross margin%
20.25
20.72
20.15
19.08
21.51
20.74
23.47
24.74
27.69
29.86
5.61
24.74
21.12
88
7.91
Operating margin%
10.10
8.73
5.95
8.00
8.57
6.27
3.40
2.18
3.11
4.67
11.85
3.40
6.11
52
27.02
Net margin%
8.68
6.51
8.68
9.85
10.27
11.11
11.50
13.35
14.12
16.04
7.29
13.35
10.69
45
22.05
P/E ratio (avg)x
31.37
34.73
38.73
43.59
43.60
42.24
48.35
49.81
49.41
46.05
8.222
48.35
43.59
6
25.86
EV/EBITx
20.20
21.33
20.43
19.51
19.29
20.65
19.83
18.39
18.64
20.66
17.32
19.83
20.01
6
8.32
FCF yield (avg)%
19.76
22.44
21.32
19.14
16.48
18.74
15.78
18.76
16.04
16.32
17.14
16.32
18.75
21
2.70
FCF margin%
5.10
4.49
2.53
0.53
3.36
3.62
4.73
3.50
4.87
3.34
20.89
3.62
3.56
27
0.244
FCF / Net incomex
1.053
1.024
1.043
1.083
1.255
1.234
1.360
1.367
1.341
1.436
1.455
1.360
1.245
44
5.14
ROIC%
8.40
10.00
8.92
9.98
12.08
9.77
12.32
9.36
8.99
10.14
11.00
9.77
9.87
48
3.35
Return on equity%
26.40
26.71
28.07
28.14
25.53
24.55
21.60
22.46
23.58
20.67
10.07
22.46
25.04
44
25.84
Return on assets%
15.90
14.89
13.75
15.06
15.56
13.27
11.21
13.88
12.41
13.42
28.78
13.27
13.81
32
0.04
EPS£
0.11
0.12
0.13
0.13
0.12
0.14
0.14
0.14
0.15
0.15
0.04
4.11%
4.23%
—
4.54
EPS growth%
0.40
3.18
0.64
0.40
3.06
5.66
8.37
8.89
10.96
9.85
7.32
8.89
4.42
52
0.08
Bookvalue per sh£
0.07
0.07
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.09
(5.04%)
(5.22%)
—
0.11
FCF per share£
0.08
0.10
0.09
0.11
0.12
0.14
0.14
0.16
0.18
0.18
0.08
7.40%
8.50%
—
0.04
Dividend per sh£
0.11
0.12
0.12
0.13
0.12
0.11
0.11
0.11
0.12
0.13
0.11
1.23%
1.23%
—
5.19
Div yield (avg)%
12.51
15.29
17.34
16.11
13.20
10.54
12.17
15.02
12.59
15.02
14.89
12.59
14.11
73
25.59
Payout ratio%
7.41
7.25
5.81
8.02
5.75
6.63
8.04
8.55
9.07
10.78
8.32
8.55
7.71
40
8.113
Shares (diluted)M
10.77
11.11
11.67
10.55
10.68
11.68
11.87
11.22
12.40
12.58
7.838
3.33%
2.31%
34
8.91
Buyback yield%
29.75
28.50
29.55
31.80
29.45
30.89
32.25
31.05
33.49
31.61
16.33
31.61
30.97
70
0.604
D/E ratiox
0.656
0.663
0.661
0.761
0.823
0.877
0.933
1.135
1.288
1.567
1.245
1.135
0.850
13
1.105
Enterprise value£M
0.364
0.368
0.385
0.412
0.440
0.491
0.467
0.442
0.458
0.428
0.957
(0.54%)
2.23%
18
0.500
LT debt£M
1.254
1.327
1.460
1.449
1.491
1.565
1.752
2.052
2.423
2.762
0.159
13.13%
8.75%
36
Revenue
£1.349M
8.28%
1.00×
Cost of revenue
£0.773M
8.24%
1.00×
Operating expenses
£0.317M
8.66%
1.04×
Goodwill & intangibles
18.19%
Cash and investments
17.82%
Spread over hurdle
(1.87%)