0.982
Revenue£M
3.240
3.577
3.855
4.208
4.461
4.907
5.225
5.561
6.144
6.531
1.025
7.92%
7.93%
79
3.35
Revenue growth%
24.57
25.13
23.24
22.68
20.42
21.67
20.09
21.50
21.84
20.63
4.27
21.50
21.75
41
21.86
Gross margin%
1.42
3.61
5.83
8.22
10.52
8.61
9.27
6.71
4.41
4.24
2.26
6.71
6.27
85
4.46
Operating margin%
21.88
23.50
24.94
27.07
29.41
27.76
29.47
27.15
25.46
25.90
9.97
27.15
26.49
17
24.55
Net margin%
13.84
12.37
13.07
11.19
9.56
10.03
9.91
12.69
11.71
12.99
12.33
11.71
12.04
20
9.726
P/E ratio (avg)x
10.06
9.739
11.44
11.98
13.31
13.40
13.95
14.13
15.08
16.22
13.11
14.13
13.35
81
14.62
EV/EBITx
32.94
31.35
34.94
38.59
34.67
30.82
32.47
30.71
29.90
32.43
17.17
30.82
32.45
20
11.11
FCF yield (avg)%
17.92
16.61
18.45
16.02
16.37
18.21
19.51
18.62
20.62
20.81
24.50
19.51
18.33
84
6.67
FCF margin%
12.30
9.33
10.37
11.53
12.90
10.42
9.82
11.98
14.08
14.10
27.26
11.98
11.76
57
0.944
FCF / Net incomex
1.122
1.172
1.018
0.925
0.913
0.921
0.828
0.712
0.693
0.724
0.454
0.724
0.917
18
16.45
ROIC%
1.90
1.00
3.86
5.78
6.44
8.49
6.33
6.63
5.00
2.44
19.03
6.33
5.39
27
20.17
Return on equity%
8.36
10.01
7.64
7.88
7.04
7.91
6.11
7.41
8.23
9.59
21.44
7.91
7.90
90
5.93
Return on assets%
1.42
2.82
2.01
2.70
3.30
3.29
1.55
0.40
2.24
4.34
10.82
2.24
2.47
63
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.69%
1.73%
—
16.74
EPS growth%
10.04
8.00
10.98
8.71
7.27
6.07
4.71
2.06
0.40
0.40
15.86
2.06
6.67
67
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.50%)
(0.72%)
—
—
FCF per share£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
9.45%
7.57%
—
0.01
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(6.30%)
(6.86%)
—
29.63
Div yield (avg)%
16.89
17.26
15.28
17.62
16.90
15.44
14.56
14.02
16.83
15.67
15.07
15.44
16.25
34
5.03
Payout ratio%
7.06
4.84
2.13
1.68
1.19
0.40
0.40
2.27
1.04
0.40
26.66
0.40
1.44
10
366.6
Shares (diluted)M
457.5
490.0
555.8
585.9
624.6
660.9
758.5
793.9
815.0
882.6
358.9
7.16%
7.12%
14
10.41
Buyback yield%
17.42
14.58
17.48
17.99
19.86
22.10
21.81
22.44
25.28
27.08
7.44
22.44
20.83
27
0.215
D/E ratiox
0.229
0.239
0.250
0.268
0.261
0.244
0.249
0.250
0.249
0.264
0.530
0.249
0.250
84
1.541
Enterprise value£M
4.022
4.313
4.532
4.602
4.873
4.260
4.108
4.375
4.552
4.637
5.189
(0.99%)
1.18%
18
0.819
LT debt£M
4.538
4.592
4.417
4.704
5.176
5.384
6.248
6.810
6.405
6.536
6.271
4.78%
4.32%
30
Revenue
£6.531M
7.93%
1.00×
Cost of revenue
£4.572M
7.93%
1.00×
Operating expenses
£1.052M
7.62%
0.97×
Spread over hurdle
17.07%