0.043
Revenue£M
0.121
0.126
0.128
0.136
0.144
0.148
0.152
0.158
0.161
0.044
0.051
3.42%
3.68%
75
14.31
Revenue growth%
23.58
21.25
23.65
21.97
21.64
22.02
22.02
23.68
25.83
14.94
28.19
22.02
22.80
40
2.23
Gross margin%
4.20
4.36
1.46
3.40
0.81
0.40
0.40
0.40
0.40
3.70
26.55
0.40
1.14
35
2.98
Operating margin%
28.78
29.03
26.58
26.73
28.92
27.81
26.91
25.52
23.42
24.25
25.16
26.91
27.36
65
17.05
Net margin%
19.86
18.65
17.66
20.53
23.33
22.45
23.37
23.22
26.06
11.18
9.17
23.33
21.49
30
15.95
P/E ratio (avg)x
24.30
24.70
28.44
31.16
37.53
40.89
45.73
51.37
54.92
22.26
9.832
45.73
34.35
73
11.65
EV/EBITx
22.02
23.87
22.73
23.39
24.09
26.83
25.00
26.30
29.41
21.91
20.44
26.30
23.98
25
8.00
FCF yield (avg)%
0.97
3.09
3.46
1.29
0.40
1.52
3.68
3.71
1.62
25.61
16.54
1.62
1.57
77
20.39
FCF margin%
8.55
11.26
13.19
12.86
10.31
13.10
10.78
10.31
13.19
4.79
24.55
10.78
11.02
86
1.275
FCF / Net incomex
1.147
1.152
1.264
1.234
1.185
1.329
1.339
1.459
1.507
1.229
1.195
1.339
1.249
54
20.69
ROIC%
16.68
16.36
19.34
21.95
20.93
19.30
18.99
18.94
21.50
11.22
14.66
19.30
19.14
78
22.75
Return on equity%
24.18
24.76
23.33
23.25
24.95
22.41
22.35
24.61
22.91
28.80
2.08
22.91
23.75
67
6.52
Return on assets%
4.62
4.07
3.38
4.16
4.47
6.72
8.90
5.99
3.33
27.61
12.21
5.99
4.31
89
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
3.08%
1.31%
—
23.14
EPS growth%
4.77
3.18
3.03
0.40
0.40
0.40
0.82
0.74
0.71
7.62
14.04
0.71
0.78
69
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
1.38%
1.27%
—
0.01
FCF per share£
—
—
—
—
—
—
—
—
—
0.01
0.01
(3.88%)
(4.22%)
—
0.01
Dividend per sh£
0.01
0.02
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.02
5.35%
2.20%
—
23.45
Div yield (avg)%
23.92
24.85
22.90
24.11
26.39
28.99
29.37
29.34
27.97
7.86
13.29
28.99
25.62
44
28.86
Payout ratio%
26.33
25.44
27.64
28.32
29.15
31.73
28.78
31.59
32.03
3.49
6.16
31.59
28.55
38
2.033
Shares (diluted)M
2.669
3.167
3.776
4.134
4.343
5.127
5.366
5.670
5.634
2.090
2.108
6.38%
9.42%
81
22.42
Buyback yield%
11.08
8.79
8.96
11.75
10.74
10.70
11.24
10.95
12.01
6.77
2.94
10.95
10.84
63
0.481
D/E ratiox
1.120
1.319
1.405
1.461
1.466
1.735
1.766
1.969
2.040
0.405
1.087
1.766
1.464
31
0.065
Enterprise value£M
0.161
0.155
0.181
0.195
0.209
0.227
0.243
0.275
0.274
0.074
0.063
6.96%
6.37%
44
0.059
LT debt£M
0.031
0.028
0.027
0.029
0.030
0.031
0.029
0.027
0.026
0.090
0.065
(1.83%)
(1.22%)
17
Revenue
£0.161M
3.68%
1.00×
Cost of revenue
£0.107M
3.95%
1.03×
Operating expenses
£0.036M
3.09%
0.94×
Spread over hurdle
(6.68%)