0.548
Revenue£M
1.352
1.442
1.545
1.647
1.759
1.884
2.059
2.272
2.422
2.597
0.602
8.11%
7.66%
67
6.50
Revenue growth%
20.01
17.24
15.31
16.50
16.97
19.31
17.57
17.96
16.06
13.68
29.49
17.57
17.11
94
19.50
Gross margin%
5.69
6.24
3.58
5.48
2.54
5.04
3.45
0.90
2.72
0.40
19.84
2.72
3.52
79
12.81
Operating margin%
29.64
29.94
30.47
29.86
32.52
32.37
32.06
31.65
33.93
30.94
21.80
32.06
31.30
41
3.73
Net margin%
8.42
6.82
4.06
2.36
4.63
6.29
4.64
5.01
6.09
8.88
4.23
6.09
5.55
15
12.76
P/E ratio (avg)x
38.21
36.96
34.29
33.84
34.43
34.17
39.18
38.98
42.03
46.62
15.11
39.18
37.58
88
12.98
EV/EBITx
8.355
8.651
9.530
8.746
8.739
9.002
9.922
10.63
9.788
9.745
22.37
9.788
9.266
42
17.76
FCF yield (avg)%
19.71
18.26
16.14
18.30
18.96
20.02
18.81
18.68
21.34
21.91
23.32
20.02
18.88
78
17.61
FCF margin%
18.34
20.28
17.68
19.39
18.36
17.72
17.44
19.33
18.51
17.59
2.45
17.72
18.35
6
1.129
FCF / Net incomex
1.275
1.216
1.195
1.324
1.407
1.259
1.197
1.195
1.268
1.146
0.389
1.197
1.237
46
26.51
ROIC%
28.40
29.53
28.31
28.34
28.30
26.42
28.76
26.50
24.53
23.00
9.30
26.42
28.30
42
29.86
Return on equity%
18.79
16.76
14.40
15.12
14.74
15.27
12.73
13.42
11.14
9.95
24.43
12.73
14.57
76
11.95
Return on assets%
12.09
12.05
13.57
12.73
11.19
8.76
8.74
6.31
7.32
8.84
8.43
8.74
10.02
15
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
0.59%
(0.44%)
—
21.21
EPS growth%
1.18
2.69
2.16
2.10
4.72
1.92
1.78
2.56
2.47
0.56
27.66
1.92
2.13
70
—
Bookvalue per sh£
—
—
—
—
—
—
—
0.01
0.01
0.01
0.01
7.12%
5.08%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.43%)
(3.19%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
2.90%
—
—
13.39
Div yield (avg)%
29.46
31.98
30.56
28.66
30.02
31.06
30.37
27.37
28.79
27.72
16.54
28.79
29.74
23
18.08
Payout ratio%
3.11
4.67
6.99
4.94
4.88
4.26
2.82
4.85
7.72
6.99
11.17
4.85
4.86
29
0.395
Shares (diluted)B
0.585
0.637
0.724
0.840
0.869
0.998
1.111
1.279
1.376
1.428
0.396
10.43%
9.34%
18
19.69
Buyback yield%
27.04
29.50
31.77
33.76
36.68
35.11
37.44
34.62
31.86
32.31
2.17
34.62
33.03
58
0.926
D/E ratiox
1.551
1.547
1.698
1.705
1.705
1.868
2.025
2.193
2.394
2.564
1.380
2.193
1.787
44
1.436
Enterprise value£M
2.603
2.839
3.005
3.373
3.561
3.791
4.463
4.534
5.073
4.928
0.220
6.71%
8.45%
60
0.884
LT debt£M
0.397
0.430
0.449
0.412
0.409
0.391
0.430
0.384
0.421
0.454
2.258
2.10%
1.96%
17
Revenue
£2.597M
7.66%
1.00×
Cost of revenue
£1.818M
7.77%
1.01×
Operating expenses
£0.339M
7.83%
1.02×
Spread over hurdle
(1.19%)