0.257
Revenue£M
0.212
0.232
0.250
0.275
0.298
0.326
0.349
0.383
0.423
0.468
0.275
9.41%
9.34%
26
25.75
Revenue growth%
14.09
11.63
13.13
14.01
15.06
17.45
19.17
16.31
18.90
21.76
9.98
18.90
15.68
12
20.75
Gross margin%
5.75
6.50
9.06
11.51
9.74
11.63
10.19
11.68
13.80
14.41
2.62
11.68
10.85
66
14.70
Operating margin%
27.12
28.17
29.54
29.29
27.60
26.70
27.20
28.82
28.11
25.32
5.39
27.20
27.86
28
28.62
Net margin%
21.06
21.37
20.82
20.60
21.08
22.52
20.77
18.03
18.05
15.49
27.88
18.05
20.80
33
30.39
P/E ratio (avg)x
15.90
15.10
13.59
14.75
13.79
12.59
13.66
15.06
14.79
16.13
8.316
14.79
14.77
94
34.04
EV/EBITx
6.072
6.394
6.639
7.255
6.614
7.270
7.951
7.234
7.824
6.987
31.45
7.270
7.110
37
21.50
FCF yield (avg)%
7.69
8.86
7.63
9.14
11.43
8.70
7.89
9.65
9.76
11.47
14.86
9.65
9.00
74
20.95
FCF margin%
7.10
7.48
8.26
7.37
9.71
8.64
10.63
9.25
7.20
9.96
25.46
9.25
8.45
86
1.014
FCF / Net incomex
0.155
0.160
0.161
0.145
0.154
0.145
0.163
0.183
0.206
0.218
0.123
0.183
0.161
18
21.60
ROIC%
21.41
23.89
21.32
20.97
19.51
16.95
16.95
18.24
17.35
15.04
8.72
16.95
18.88
65
2.91
Return on equity%
28.27
29.47
31.04
30.87
31.03
31.82
34.51
32.15
34.01
34.69
15.26
34.01
31.43
50
26.14
Return on assets%
2.19
0.40
0.68
0.40
0.40
2.28
0.72
0.63
3.53
2.36
28.65
2.28
0.70
64
0.12
EPS£
0.12
0.12
0.13
0.12
0.13
0.15
0.15
0.16
0.19
0.22
0.12
11.18%
6.50%
—
11.34
EPS growth%
26.28
26.18
23.84
26.66
27.50
27.92
27.11
24.59
25.62
26.91
22.06
26.91
26.47
21
0.04
Bookvalue per sh£
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.05
2.88%
(0.35%)
—
0.06
FCF per share£
0.20
0.21
0.22
0.23
0.26
0.29
0.34
0.31
0.31
0.35
0.06
6.26%
5.51%
—
0.12
Dividend per sh£
0.15
0.14
0.14
0.16
0.15
0.15
0.14
0.12
0.11
0.10
0.14
(7.60%)
(3.44%)
—
13.95
Div yield (avg)%
20.01
21.87
20.74
20.42
22.70
22.93
21.31
19.34
17.30
16.17
5.85
19.34
20.58
47
27.41
Payout ratio%
11.46
9.17
8.50
9.30
11.76
12.90
15.88
18.35
19.65
17.94
4.09
17.94
12.33
34
1.446
Shares (diluted)M
2.003
2.221
2.358
2.603
2.862
2.769
2.927
3.294
3.748
4.372
1.418
8.84%
9.47%
83
27.28
Buyback yield%
10.87
11.78
11.44
8.74
5.92
5.67
5.57
6.46
5.23
2.45
27.45
5.57
6.19
94
1.504
D/E ratiox
1.637
1.569
1.773
1.740
1.607
1.587
1.768
1.994
1.938
2.034
1.043
1.938
1.754
23
0.030
Enterprise value£M
0.168
0.180
0.171
0.180
0.170
0.169
0.190
0.204
0.226
0.213
0.149
4.59%
1.86%
58
0.461
LT debt£M
0.206
0.214
0.243
0.266
0.273
0.291
0.294
0.293
0.285
0.313
0.138
2.76%
5.66%
59
Revenue
£0.468M
9.34%
1.00×
Cost of revenue
£0.312M
9.16%
0.98×
Operating expenses
£0.107M
9.36%
1.00×
Goodwill & intangibles
16.10%
Spread over hurdle
(2.59%)