1.426
Revenue£M
6.443
6.591
6.647
6.715
7.021
7.358
7.731
7.890
7.995
8.044
1.560
2.76%
2.34%
34
26.37
Revenue growth%
24.58
21.81
20.98
20.19
17.30
18.14
16.65
19.63
18.14
20.02
15.97
18.14
19.82
89
21.60
Gross margin%
18.64
18.68
20.22
18.65
21.54
20.36
19.52
18.71
18.98
17.37
23.97
18.98
18.84
88
28.92
Operating margin%
0.40
2.35
0.40
0.40
0.40
3.22
4.52
5.96
7.99
8.88
16.48
5.96
2.79
70
5.81
Net margin%
27.44
24.83
26.78
24.92
23.96
26.62
26.41
24.10
23.17
25.80
8.48
25.80
25.36
51
31.63
P/E ratio (avg)x
20.22
19.82
20.20
19.78
20.16
18.99
21.88
21.83
20.92
23.67
7.196
21.83
20.21
64
24.52
EV/EBITx
12.89
12.96
13.92
14.82
15.42
16.62
17.86
19.56
20.19
20.28
17.11
19.56
16.02
89
19.81
FCF yield (avg)%
4.74
5.05
3.08
0.64
3.18
5.91
8.17
9.67
12.34
14.18
8.14
9.67
5.48
13
18.48
FCF margin%
21.51
21.31
18.73
18.50
15.71
16.13
17.18
16.10
18.07
20.98
4.06
17.18
18.29
23
0.785
FCF / Net incomex
1.069
0.991
0.924
0.880
0.902
0.974
0.945
0.974
1.055
1.026
1.717
0.974
0.974
31
28.30
ROIC%
10.38
11.64
14.60
14.48
13.24
10.39
10.94
9.09
9.39
11.74
16.59
10.39
11.29
48
12.44
Return on equity%
12.93
14.24
12.22
9.67
12.49
15.25
14.84
12.79
15.43
14.59
18.10
14.84
13.59
45
27.55
Return on assets%
19.48
20.04
18.06
18.59
18.32
20.96
18.73
21.68
19.42
21.74
13.14
20.96
19.45
67
0.04
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(2.66%)
(5.63%)
—
26.94
EPS growth%
27.27
26.34
26.10
27.38
27.62
24.73
26.50
24.46
26.00
25.21
23.51
25.21
26.22
51
0.04
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
(3.90%)
(4.23%)
—
0.03
FCF per share£
0.04
0.05
0.05
0.06
0.06
0.06
0.08
0.09
0.09
0.09
0.04
10.86%
8.29%
—
0.01
Dividend per sh£
0.03
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.01
5.53%
5.65%
—
25.83
Div yield (avg)%
14.97
13.46
10.84
8.28
10.17
10.64
10.87
13.70
10.76
10.22
20.93
10.76
10.80
48
8.89
Payout ratio%
22.56
25.53
23.09
22.31
24.12
24.82
24.07
22.04
22.07
22.75
7.03
22.75
22.92
16
114.0
Shares (diluted)M
165.2
199.1
197.7
193.0
188.1
209.1
241.4
283.3
313.0
348.6
116.9
13.13%
7.96%
23
25.92
Buyback yield%
10.44
12.37
10.14
7.45
4.63
6.00
3.87
4.48
2.99
0.40
27.84
3.87
5.32
56
0.981
D/E ratiox
0.958
0.873
0.788
0.791
0.796
0.729
0.752
0.806
0.806
0.724
1.132
0.752
0.793
43
5.417
Enterprise value£M
0.839
0.848
0.953
1.008
0.965
0.988
0.945
0.991
0.933
0.896
4.929
(1.46%)
1.24%
58
4.281
LT debt£M
7.251
7.779
8.205
8.487
9.714
10.17
11.00
11.36
10.93
10.31
0.817
1.21%
4.50%
82
Revenue
£8.044M
2.34%
1.00×
Cost of revenue
£4.271M
2.22%
0.99×
Operating expenses
£1.777M
2.74%
1.04×
Cash and investments
19.61%
Property and equipment
16.79%
Return on capital
155.77%
Spread over hurdle
146.56%