0.171
Revenue£M
0.221
0.228
0.231
0.244
0.258
0.268
0.279
0.283
0.289
0.175
0.183
3.47%
3.43%
38
6.81
Revenue growth%
0.40
2.61
1.25
0.40
1.28
3.95
2.18
3.65
2.57
26.85
27.40
2.57
1.73
40
7.41
Gross margin%
18.16
20.75
19.47
19.09
19.39
17.67
16.69
19.45
18.27
11.37
2.26
18.27
19.24
82
10.11
Operating margin%
19.67
18.89
16.25
17.22
15.60
16.65
16.53
17.08
18.50
15.14
20.21
16.65
17.10
28
2.25
Net margin%
1.57
0.40
0.40
1.68
3.59
5.07
3.87
2.55
1.07
7.90
3.28
3.59
2.11
41
26.58
P/E ratio (avg)x
28.99
28.28
31.00
32.22
36.64
34.19
33.02
37.27
41.44
33.59
32.16
36.64
32.62
80
33.29
EV/EBITx
57.72
56.17
59.31
64.30
76.62
83.04
96.17
114.0
119.9
7.945
29.46
96.17
70.46
17
20.75
FCF yield (avg)%
12.79
13.53
12.92
14.76
16.46
14.60
14.63
16.77
19.00
12.86
29.56
16.46
14.61
94
28.16
FCF margin%
33.54
33.83
36.45
35.15
32.72
33.70
35.09
32.75
31.49
2.71
4.51
32.75
33.62
51
1.124
FCF / Net incomex
1.515
1.696
1.924
2.261
2.214
2.182
2.402
2.327
2.268
0.606
1.292
2.268
2.198
92
10.34
ROIC%
15.86
17.07
16.41
14.43
15.11
16.42
16.67
17.45
19.26
20.65
26.43
16.67
16.54
20
29.01
Return on equity%
8.61
10.11
8.42
8.40
9.43
11.78
13.62
15.39
17.57
11.50
4.42
13.62
9.77
85
16.78
Return on assets%
22.26
24.02
21.29
18.93
17.35
16.44
17.65
17.94
15.10
25.23
27.93
17.35
18.44
21
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
0.73%
(0.39%)
—
29.11
EPS growth%
25.86
26.04
28.97
26.63
28.36
26.60
27.00
29.00
28.26
9.65
10.10
28.26
26.81
57
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
9.21%
8.77%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(2.55%)
(6.00%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(5.70%)
(5.70%)
—
26.21
Div yield (avg)%
15.33
15.57
13.64
13.21
15.09
17.71
20.28
18.38
17.13
8.78
3.10
17.71
15.45
15
7.15
Payout ratio%
4.15
2.80
3.72
4.56
3.94
6.83
5.73
4.09
1.37
21.01
10.84
4.09
4.12
19
86.54
Shares (diluted)M
81.93
84.43
77.53
72.71
75.89
83.65
84.78
89.70
98.24
89.74
89.39
6.20%
1.09%
63
9.91
Buyback yield%
7.86
9.73
10.17
8.98
6.29
7.70
6.45
5.53
4.13
23.84
16.08
6.29
7.78
83
0.357
D/E ratiox
0.460
0.439
0.503
0.561
0.527
0.499
0.499
0.538
0.505
0.957
0.609
0.505
0.501
82
0.093
Enterprise value£M
0.250
0.220
0.218
0.212
0.216
0.227
0.233
0.250
0.270
0.234
0.271
4.96%
0.26%
78
0.171
LT debt£M
0.139
0.140
0.139
0.133
0.137
0.140
0.132
0.134
0.135
0.051
0.109
0.22%
(1.33%)
89
Revenue
£0.289M
3.43%
1.00×
Cost of revenue
£0.175M
3.36%
0.99×
Operating expenses
£0.062M
3.22%
0.98×
Property and equipment
17.98%
Spread over hurdle
(0.36%)