0.995
Revenue£M
0.490
0.523
0.551
0.596
0.642
0.676
0.712
0.762
0.825
0.863
1.016
6.10%
6.35%
22
12.75
Revenue growth%
4.15
4.36
4.60
3.69
3.79
2.13
0.46
2.66
3.22
1.76
15.97
2.13
3.46
51
7.62
Gross margin%
21.13
21.96
19.50
19.55
22.36
23.71
21.95
20.70
19.82
19.61
8.07
20.70
20.92
51
10.11
Operating margin%
0.40
1.99
0.40
1.14
0.62
0.40
0.40
3.11
3.66
2.40
20.75
2.40
0.88
57
14.19
Net margin%
17.53
20.10
21.81
19.17
19.29
21.43
20.12
19.46
19.68
19.30
14.99
19.68
19.57
75
12.76
P/E ratio (avg)x
19.01
21.47
20.00
20.34
20.47
22.97
24.16
26.71
26.42
27.47
9.806
26.42
22.22
75
33.97
EV/EBITx
34.83
32.64
30.18
29.25
31.80
34.78
34.34
36.26
38.04
38.16
19.27
36.26
34.56
57
22.03
FCF yield (avg)%
11.82
14.48
11.90
13.62
12.18
14.25
14.45
16.35
19.29
18.27
26.93
16.35
14.35
43
2.71
FCF margin%
22.29
20.27
21.20
22.53
21.97
23.65
25.32
23.63
26.27
26.83
6.61
25.32
23.08
30
1.755
FCF / Net incomex
1.104
1.061
0.966
1.021
1.087
1.148
1.157
1.160
1.033
1.140
0.851
1.148
1.096
40
20.99
ROIC%
24.80
23.52
21.49
19.11
21.09
23.73
24.44
25.68
25.16
27.50
10.33
25.16
24.09
23
8.84
Return on equity%
12.19
14.31
15.92
14.75
14.83
13.77
10.98
8.29
9.52
12.18
29.67
10.98
12.98
87
16.42
Return on assets%
30.52
30.39
29.52
29.88
27.38
24.46
26.80
29.76
29.20
30.58
8.61
29.20
29.64
39
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(4.16%)
(1.69%)
—
4.03
EPS growth%
1.90
2.64
5.25
4.15
3.04
0.90
3.79
2.80
4.09
3.54
2.21
3.54
3.29
78
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.96%
(1.30%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
1.11%
(1.40%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(4.46%)
(1.37%)
—
24.78
Div yield (avg)%
23.41
21.79
20.11
20.03
19.32
16.98
15.37
14.75
12.45
13.29
29.65
14.75
18.15
31
27.37
Payout ratio%
15.35
18.02
16.39
13.49
16.16
14.44
16.30
18.69
16.61
15.92
7.88
16.30
16.23
5
121.1
Shares (diluted)M
126.8
120.5
128.6
133.4
140.7
133.2
137.9
129.7
125.6
130.2
119.9
(1.54%)
1.10%
53
12.08
Buyback yield%
5.58
7.81
5.35
6.86
8.28
11.01
10.73
7.86
6.46
6.22
20.44
7.86
7.33
42
1.216
D/E ratiox
0.238
0.216
0.202
0.216
0.199
0.208
0.217
0.218
0.212
0.194
1.673
0.212
0.214
7
0.965
Enterprise value£M
0.911
0.895
0.985
1.099
1.064
1.269
1.503
1.656
1.753
1.969
0.670
13.10%
9.96%
43
0.053
LT debt£M
0.239
0.243
0.255
0.261
0.235
0.211
0.213
0.206
0.209
0.201
1.008
(3.04%)
(2.16%)
77
Revenue
£0.863M
6.35%
1.00×
Cost of revenue
£0.562M
6.43%
1.01×
Operating expenses
£0.139M
6.53%
1.02×
Goodwill & intangibles
17.84%
Property and equipment
16.13%
Spread over hurdle
(0.56%)