0.337
Revenue£M
1.103
1.091
1.122
1.127
1.129
1.157
1.147
1.156
1.190
0.364
0.359
1.09%
0.85%
69
13.77
Revenue growth%
35.24
32.79
30.03
32.02
30.10
32.11
32.59
32.62
33.29
21.14
23.77
32.59
32.60
18
29.03
Gross margin%
26.42
27.15
28.02
26.12
27.50
26.79
24.28
23.89
23.61
7.61
22.58
24.28
26.60
23
11.60
Operating margin%
3.24
2.10
1.41
1.33
0.40
0.40
2.91
5.23
2.69
15.59
5.75
2.69
2.10
58
2.93
Net margin%
5.42
6.38
5.62
5.69
7.53
8.31
8.21
8.57
5.69
14.33
10.58
8.21
6.39
20
14.32
P/E ratio (avg)x
18.15
17.99
19.14
20.73
18.13
16.18
16.35
15.53
15.20
17.89
13.38
16.18
18.06
91
35.66
EV/EBITx
27.54
32.11
33.31
32.97
35.30
38.48
38.27
37.34
41.92
33.74
8.199
38.27
34.31
39
19.50
FCF yield (avg)%
15.78
15.63
16.44
17.84
18.35
19.52
16.65
13.93
16.35
20.74
20.25
16.65
16.39
24
11.55
FCF margin%
30.53
30.66
32.07
30.74
29.25
29.73
30.92
33.36
30.52
16.17
7.88
30.52
30.59
51
0.635
FCF / Net incomex
0.568
0.614
0.652
0.685
0.748
0.836
0.809
0.759
0.853
1.684
1.573
0.809
0.717
46
16.80
ROIC%
28.24
26.95
25.73
28.27
25.67
25.62
22.89
23.77
24.26
28.13
11.95
24.26
25.64
39
13.86
Return on equity%
2.90
0.40
0.40
0.40
0.40
1.41
1.01
1.13
2.50
11.16
6.31
1.13
0.70
10
24.95
Return on assets%
6.20
7.61
8.08
10.84
13.62
16.13
13.31
12.50
14.11
12.63
26.24
13.62
11.67
38
0.02
EPS£
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.07
0.02
0.02
10.49%
11.07%
—
13.64
EPS growth%
9.23
7.16
4.46
7.02
8.37
9.96
9.55
6.63
3.84
17.32
21.89
8.37
7.76
89
0.01
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
0.60%
0.63%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.38%)
(3.59%)
—
0.02
Dividend per sh£
—
—
—
—
—
—
—
—
—
0.01
—
1.29%
(0.21%)
—
6.85
Div yield (avg)%
9.49
8.89
7.89
5.79
8.78
7.51
6.07
4.68
6.36
6.67
10.67
6.36
7.45
91
14.29
Payout ratio%
18.97
21.45
23.08
22.40
23.12
25.13
26.73
27.11
25.86
10.43
21.71
25.86
23.10
35
55.92
Shares (diluted)M
67.76
60.80
58.88
55.17
47.80
49.39
52.31
45.52
47.03
55.94
54.77
(3.14%)
(3.27%)
44
9.42
Buyback yield%
2.85
3.16
5.51
7.33
6.29
8.81
7.98
8.88
11.80
10.73
27.24
8.81
6.81
93
0.806
D/E ratiox
0.471
0.407
0.370
0.332
0.343
0.365
0.347
0.301
0.313
0.837
0.154
0.343
0.356
85
1.078
Enterprise value£M
0.183
0.176
0.169
0.177
0.202
0.221
0.255
0.275
0.265
1.173
1.079
8.38%
3.96%
75
0.824
LT debt£M
0.697
0.713
0.675
0.691
0.721
0.786
0.871
0.829
0.906
0.378
1.223
5.57%
2.48%
66
Revenue
£1.190M
0.85%
1.00×
Cost of revenue
£0.701M
0.69%
0.98×
Operating expenses
£0.187M
0.86%
1.00×
Goodwill & intangibles
20.45%
Property and equipment
19.01%
Cash and investments
14.89%