0.225
Revenue£M
0.179
0.182
0.189
0.199
0.205
0.213
0.220
0.229
0.237
0.241
0.239
3.32%
3.25%
77
18.81
Revenue growth%
15.55
18.01
15.87
17.05
16.98
14.48
12.33
14.40
12.05
12.69
18.88
12.69
15.01
42
28.87
Gross margin%
19.37
18.88
20.10
19.32
18.88
20.88
21.54
22.24
23.50
25.88
18.56
22.24
20.49
43
25.90
Operating margin%
17.42
14.64
12.68
12.69
9.78
8.76
11.34
12.58
9.94
9.99
23.45
9.99
11.96
79
28.54
Net margin%
20.13
17.69
16.75
13.97
15.95
18.58
16.28
18.66
20.78
19.17
16.46
18.66
18.13
40
6.331
P/E ratio (avg)x
18.08
20.30
22.68
24.09
25.19
24.80
22.12
21.17
22.24
24.00
14.33
22.24
22.46
23
15.79
EV/EBITx
35.20
36.11
36.57
33.76
34.70
36.44
35.71
35.83
39.01
36.82
15.44
36.44
35.97
51
4.62
FCF yield (avg)%
6.20
5.73
8.25
5.50
6.28
7.55
10.20
11.05
9.90
8.53
21.66
9.90
7.90
15
28.88
FCF margin%
9.50
7.51
10.23
12.54
13.36
14.64
16.16
14.58
16.57
16.23
15.85
16.16
13.97
52
1.147
FCF / Net incomex
0.276
0.312
0.316
0.339
0.399
0.400
0.474
0.571
0.609
0.710
0.616
0.571
0.399
64
14.19
ROIC%
26.24
28.30
29.39
32.36
34.80
37.12
37.10
36.87
36.09
35.09
26.47
36.87
34.94
34
12.18
Return on equity%
26.83
28.11
30.29
32.08
32.43
34.55
35.40
35.08
32.81
33.42
10.18
34.55
32.62
77
2.77
Return on assets%
23.92
23.39
25.39
28.04
29.07
31.06
28.38
28.37
29.88
28.51
4.94
28.51
28.37
35
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
12.00%
9.95%
—
5.21
EPS growth%
12.89
15.07
14.47
12.27
14.21
16.45
15.40
12.52
10.43
11.57
10.30
12.52
13.55
29
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(5.60%)
(2.89%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
3.65%
5.97%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.02%)
(3.33%)
—
28.82
Div yield (avg)%
17.95
15.08
16.66
14.97
17.39
17.77
20.21
19.87
22.32
21.66
23.55
20.21
17.86
50
29.30
Payout ratio%
7.89
6.93
6.08
8.06
7.87
8.10
6.43
8.02
10.25
11.47
7.34
8.10
7.96
78
8.293
Shares (diluted)B
8.506
8.404
7.763
8.055
8.168
8.682
9.608
10.22
9.210
10.34
7.972
4.83%
1.91%
26
10.85
Buyback yield%
8.14
7.80
6.70
5.32
8.04
7.89
7.55
9.35
12.15
10.97
27.79
9.35
7.97
41
1.315
D/E ratiox
0.785
0.803
0.810
0.946
0.984
0.980
1.134
1.242
1.451
1.390
1.117
1.242
0.982
49
0.130
Enterprise value£M
0.278
0.274
0.249
0.232
0.223
0.243
0.231
0.236
0.244
0.257
0.087
2.85%
0.21%
10
0.067
LT debt£M
0.020
0.018
0.016
0.016
0.016
0.017
0.017
0.015
0.015
0.013
0.068
(4.55%)
(3.83%)
58
Revenue
£0.241M
3.25%
1.00×
Cost of revenue
£0.150M
3.56%
1.03×
Operating expenses
£0.033M
2.76%
0.95×
Cash and investments
15.71%
Goodwill & intangibles
15.37%
Spread over hurdle
20.82%