0.182
Revenue£M
0.180
0.193
0.204
0.220
0.229
0.245
0.262
0.278
0.290
0.196
0.209
5.66%
6.29%
78
17.80
Revenue growth%
10.28
7.72
7.87
6.69
5.71
7.52
7.50
5.08
4.34
27.61
2.87
5.71
7.48
41
12.27
Gross margin%
9.53
7.55
5.63
5.71
6.58
4.56
1.70
0.45
0.40
2.71
15.84
1.70
5.67
20
16.45
Operating margin%
25.46
25.75
27.68
28.49
29.42
30.83
31.52
31.65
30.21
17.40
6.02
30.83
28.95
32
26.34
Net margin%
15.82
18.65
21.45
20.62
17.97
20.13
21.98
22.64
23.49
10.68
2.33
21.98
20.38
37
25.73
P/E ratio (avg)x
22.04
20.79
21.99
19.55
20.02
20.71
18.52
18.17
19.17
34.34
18.68
19.17
20.36
17
28.75
EV/EBITx
14.25
15.42
16.47
17.21
20.28
22.46
22.24
24.18
23.57
35.46
35.90
22.46
18.75
41
18.91
FCF yield (avg)%
3.92
5.96
7.80
7.18
6.03
5.13
6.06
5.48
3.11
26.36
21.06
5.48
5.72
35
3.73
FCF margin%
14.90
16.03
15.66
13.45
13.06
15.29
16.58
17.91
18.85
23.16
16.35
16.58
15.48
6
0.585
FCF / Net incomex
0.498
0.515
0.559
0.590
0.589
0.615
0.595
0.699
0.794
0.600
0.674
0.615
0.589
23
26.58
ROIC%
20.40
22.58
22.57
20.57
19.87
17.96
20.46
21.41
21.97
18.52
24.06
20.46
20.51
29
22.93
Return on equity%
8.72
8.89
10.92
9.67
10.90
13.30
15.27
14.69
16.18
19.34
4.16
14.69
10.91
39
26.64
Return on assets%
29.36
28.58
27.27
27.12
27.50
25.47
22.96
21.62
22.76
20.73
20.88
22.96
27.20
33
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.35%)
1.12%
—
11.78
EPS growth%
27.41
24.96
24.75
26.39
24.63
25.67
26.70
24.67
27.58
2.68
2.91
25.67
26.03
13
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.49%)
3.23%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
6.34%
6.93%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
7.27%
7.38%
—
13.10
Div yield (avg)%
23.63
25.32
25.49
23.48
25.75
26.79
27.68
25.62
23.22
10.35
13.12
25.75
25.40
74
15.52
Payout ratio%
8.61
9.13
9.18
8.78
8.50
8.78
11.64
8.97
9.52
26.80
4.99
8.97
9.05
81
4.836
Shares (diluted)B
8.279
9.778
9.984
10.72
12.70
15.13
18.11
19.53
21.03
4.795
4.766
14.42%
12.67%
10
18.84
Buyback yield%
26.63
24.40
26.56
29.02
29.43
31.65
33.12
32.78
30.41
28.07
17.77
31.65
29.23
61
0.188
D/E ratiox
0.559
0.592
0.621
0.599
0.543
0.556
0.565
0.599
0.621
1.215
0.153
0.565
0.593
93
0.121
Enterprise value£M
0.138
0.134
0.134
0.120
0.111
0.117
0.109
0.115
0.122
0.134
0.278
0.31%
(0.72%)
71
0.254
LT debt£M
0.135
0.153
0.141
0.156
0.164
0.177
0.167
0.187
0.212
0.029
0.152
6.31%
5.12%
86
Revenue
£0.290M
6.29%
1.00×
Cost of revenue
£0.150M
6.04%
0.98×
Operating expenses
£0.041M
6.86%
1.06×
Cash and investments
15.90%
Spread over hurdle
27.75%