8.029
Revenue£M
11.08
11.47
12.09
12.73
12.95
13.31
13.67
14.02
14.61
14.79
8.708
2.68%
3.10%
26
18.91
Revenue growth%
14.09
13.62
14.64
11.96
9.13
10.12
7.35
9.88
11.39
8.75
14.82
9.88
10.76
67
23.39
Gross margin%
6.28
7.02
7.26
7.52
10.34
8.41
6.03
4.14
4.53
5.35
27.50
5.35
6.65
55
20.16
Operating margin%
7.75
9.04
7.11
9.54
11.69
9.36
9.63
12.00
9.49
7.22
12.42
9.49
9.43
26
19.84
Net margin%
11.09
9.98
9.97
10.26
8.02
8.93
8.78
8.38
5.93
8.75
21.80
8.75
8.86
75
10.80
P/E ratio (avg)x
51.93
52.17
56.72
64.41
64.23
72.72
70.01
73.60
73.63
80.35
6.884
73.60
67.21
91
21.03
EV/EBITx
13.70
15.34
18.08
19.91
22.99
23.30
25.91
27.37
29.81
30.67
8.375
27.37
23.15
16
9.60
FCF yield (avg)%
20.70
22.46
21.22
19.78
19.18
16.98
19.52
16.93
19.50
20.41
7.05
19.50
19.65
43
14.54
FCF margin%
30.13
31.84
30.97
33.45
32.22
32.32
30.43
32.52
34.52
36.66
15.03
32.52
32.27
70
1.085
FCF / Net incomex
1.333
1.226
1.210
1.124
1.047
0.976
0.881
0.913
0.836
0.839
1.569
0.881
1.012
45
28.75
ROIC%
21.47
23.18
21.04
18.70
20.40
19.30
19.53
18.83
17.62
16.36
15.63
18.83
19.41
64
29.79
Return on equity%
22.85
25.42
28.05
28.89
27.73
27.56
26.92
24.27
26.46
24.29
7.41
26.46
26.69
16
6.97
Return on assets%
25.82
27.48
29.19
26.65
28.79
27.85
27.22
24.86
26.13
25.10
13.98
26.13
26.93
53
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.64%)
(2.07%)
—
12.73
EPS growth%
24.82
24.04
21.79
20.60
20.35
21.88
22.63
20.28
21.61
23.06
12.62
21.88
21.83
50
0.02
Bookvalue per sh£
0.04
0.05
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.01
0.71%
3.62%
—
0.03
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.80%
2.99%
—
0.03
Dividend per sh£
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(5.62%)
(4.55%)
—
13.94
Div yield (avg)%
10.69
8.55
9.27
11.32
12.03
11.14
13.08
13.65
13.83
13.37
7.23
13.37
11.67
69
23.42
Payout ratio%
20.82
18.85
20.22
22.85
22.04
23.82
25.56
25.97
28.60
30.06
18.97
25.97
23.34
85
529.6
Shares (diluted)M
522.8
560.2
549.4
568.0
645.9
687.9
715.3
752.7
799.5
822.6
547.5
4.96%
4.05%
37
7.01
Buyback yield%
29.43
27.88
30.79
27.79
30.41
31.22
28.59
30.71
32.89
35.32
4.54
31.22
30.56
55
0.948
D/E ratiox
1.271
1.329
1.370
1.443
1.442
1.553
1.421
1.402
1.247
1.211
0.240
1.402
1.386
67
13.34
Enterprise value£M
3.966
4.060
4.724
5.378
5.489
5.354
5.745
5.893
6.214
7.345
9.742
6.00%
7.14%
22
7.137
LT debt£M
4.463
4.271
4.830
5.555
5.482
6.385
6.504
7.589
7.539
7.738
11.73
7.14%
5.16%
44
Revenue
£14.79M
3.10%
1.00×
Cost of revenue
£6.689M
3.37%
1.03×
Operating expenses
£3.211M
2.60%
0.95×
Cash and investments
14.41%
Spread over hurdle
42.34%