0.137
Revenue£M
0.118
0.123
0.127
0.131
0.138
0.146
0.150
0.160
0.170
0.175
0.150
4.91%
4.33%
22
26.03
Revenue growth%
8.20
6.61
7.76
6.43
4.13
5.64
3.76
2.15
5.00
2.32
4.77
3.76
5.32
36
25.58
Gross margin%
11.29
11.82
11.11
13.23
12.04
13.10
10.13
11.45
11.99
10.05
26.95
11.45
11.63
35
3.36
Operating margin%
10.21
12.57
13.49
13.69
16.16
18.57
19.15
18.08
15.41
17.87
4.23
18.08
15.79
12
23.82
Net margin%
11.08
8.45
7.01
6.74
7.93
5.19
8.09
6.20
3.86
2.96
7.62
5.19
6.87
19
9.810
P/E ratio (avg)x
21.35
23.19
20.86
22.72
24.10
26.78
28.76
32.06
34.10
31.72
25.04
31.72
25.44
65
24.85
EV/EBITx
15.00
15.68
13.94
12.65
11.66
11.55
10.69
11.17
12.10
10.96
16.10
11.17
11.88
37
2.05
FCF yield (avg)%
14.23
13.65
12.82
14.31
13.13
15.78
18.76
17.17
14.91
12.01
29.27
15.78
14.27
42
7.08
FCF margin%
21.11
20.74
19.03
20.76
22.44
21.76
22.57
20.18
21.17
23.00
4.88
21.76
21.14
84
0.551
FCF / Net incomex
1.183
1.300
1.266
1.341
1.536
1.530
1.614
1.638
1.679
1.934
0.932
1.638
1.533
53
26.99
ROIC%
19.50
18.38
16.78
19.56
18.20
16.19
16.64
19.41
20.20
17.34
23.21
17.34
18.29
55
2.25
Return on equity%
15.27
17.20
17.12
16.44
18.61
20.79
21.32
18.37
20.72
21.12
7.45
20.79
18.49
65
13.02
Return on assets%
16.39
13.73
14.96
12.20
10.57
10.17
10.48
13.20
11.80
10.95
25.86
10.95
12.00
36
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(2.35%)
(1.77%)
—
5.12
EPS growth%
9.50
10.91
8.51
10.70
11.93
9.26
10.44
10.84
11.46
13.50
6.73
10.84
10.77
65
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.77%
4.76%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.88%)
(1.90%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(9.81%)
(6.45%)
—
14.35
Div yield (avg)%
4.94
3.67
1.38
2.79
2.57
5.25
4.40
7.26
5.11
3.65
9.90
5.11
4.03
94
12.86
Payout ratio%
5.45
6.16
7.64
8.36
5.68
7.63
4.75
4.35
5.07
2.93
4.67
4.75
5.56
76
1.407
Shares (diluted)B
1.878
2.101
2.018
2.138
2.051
2.089
1.991
1.831
2.067
2.267
1.394
2.03%
3.25%
68
2.17
Buyback yield%
32.08
33.66
33.76
31.94
32.38
32.96
31.41
34.27
33.73
32.65
19.31
32.96
32.80
90
1.531
D/E ratiox
0.536
0.550
0.624
0.627
0.706
0.808
0.795
0.853
0.857
0.816
1.364
0.816
0.750
36
0.070
Enterprise value£M
0.159
0.161
0.190
0.186
0.210
0.211
0.236
0.252
0.299
0.339
0.123
10.03%
7.89%
44
0.045
LT debt£M
—
—
—
—
—
—
—
—
—
—
0.061
(1.42%)
(5.95%)
55
Revenue
£0.175M
4.33%
1.00×
Cost of revenue
£0.084M
4.37%
1.00×
Operating expenses
£0.039M
4.72%
1.04×
Goodwill & intangibles
16.02%
Property and equipment
15.90%
Spread over hurdle
11.14%