0.458
Revenue£M
0.332
0.340
0.339
0.352
0.364
0.376
0.374
0.377
0.382
0.396
0.475
1.71%
1.81%
39
23.19
Revenue growth%
17.10
17.53
15.60
14.49
17.36
16.89
17.72
19.57
20.68
19.79
3.22
19.57
17.44
64
14.98
Gross margin%
22.44
23.61
22.00
23.28
20.48
19.71
18.75
17.19
20.07
22.20
16.12
19.71
21.24
33
9.93
Operating margin%
0.40
1.73
4.49
4.44
1.89
2.98
5.93
7.01
5.29
6.78
12.45
5.93
4.47
46
14.91
Net margin%
26.22
27.31
24.33
22.08
24.44
26.31
28.61
26.05
26.36
23.77
24.62
26.31
26.14
9
13.04
P/E ratio (avg)x
11.05
10.74
9.661
10.66
11.12
11.80
11.76
11.15
9.894
8.674
7.010
11.15
10.90
72
33.19
EV/EBITx
17.76
16.25
16.19
17.12
15.58
14.66
13.36
12.14
13.44
14.00
28.57
13.44
15.12
47
4.42
FCF yield (avg)%
24.63
26.79
28.51
27.10
25.17
22.61
24.64
23.86
21.60
24.05
7.57
23.86
24.63
52
7.36
FCF margin%
10.02
7.45
4.72
3.90
5.61
6.44
5.22
4.52
1.77
1.78
29.01
4.52
4.97
11
0.815
FCF / Net incomex
1.524
1.726
1.832
2.014
2.295
2.585
3.064
3.487
3.891
4.056
1.035
3.487
2.440
72
7.71
ROIC%
17.28
18.42
17.71
14.87
17.22
16.09
15.19
14.79
16.77
15.82
4.81
15.82
16.43
13
5.41
Return on equity%
7.55
8.33
9.69
6.70
6.42
6.40
3.68
5.82
3.09
2.00
13.80
3.68
6.41
93
2.75
Return on assets%
14.43
11.65
14.04
15.91
17.95
17.86
15.70
14.34
16.82
16.36
20.76
16.36
15.81
93
—
EPS£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.04%
9.77%
—
28.10
EPS growth%
29.16
30.09
27.45
26.64
26.33
26.97
29.33
31.03
31.31
33.94
16.09
31.03
29.24
71
—
Bookvalue per sh£
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
9.75%
11.29%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
6.06%
1.49%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.96%
3.35%
—
15.46
Div yield (avg)%
26.80
24.89
23.37
25.67
26.89
28.74
27.94
27.45
30.04
31.84
29.77
28.74
27.17
92
26.71
Payout ratio%
12.30
12.45
12.44
11.05
9.81
8.16
7.92
7.53
5.23
6.56
14.84
7.53
8.98
70
64.85
Shares (diluted)M
75.20
82.90
76.28
83.17
90.93
92.83
101.3
95.65
94.54
89.53
64.72
(0.31%)
2.60%
84
13.81
Buyback yield%
32.70
32.47
31.93
34.80
32.13
33.06
31.36
31.17
34.01
36.09
15.85
33.06
32.58
84
1.426
D/E ratiox
0.686
0.652
0.556
0.481
0.502
0.478
0.491
0.513
0.551
0.495
1.522
0.495
0.507
89
0.110
Enterprise value£M
0.341
0.372
0.358
0.344
0.321
0.295
0.284
0.254
0.243
0.240
0.191
(5.62%)
(3.12%)
69
0.299
LT debt£M
0.345
0.326
0.356
0.411
0.440
0.458
0.473
0.479
0.446
0.511
0.299
3.04%
5.54%
39
Revenue
£0.396M
1.81%
1.00×
Cost of revenue
£0.264M
1.64%
0.98×
Operating expenses
£0.041M
2.13%
1.03×
Cash and investments
19.58%
Spread over hurdle
(1.70%)