0.073
Revenue£M
0.167
0.182
0.196
0.213
0.232
0.250
0.267
0.282
0.297
0.081
0.078
6.94%
7.54%
69
25.14
Revenue growth%
24.70
25.61
27.97
28.82
31.58
29.12
26.56
25.52
25.47
28.84
24.02
26.56
26.08
56
3.91
Gross margin%
15.51
18.00
16.98
19.37
20.90
20.48
21.60
23.53
26.25
3.68
3.86
21.60
19.93
40
11.71
Operating margin%
23.47
24.74
21.78
20.99
22.67
23.64
23.74
26.05
29.00
17.36
13.25
23.74
23.69
36
14.52
Net margin%
21.66
20.39
21.92
22.00
19.44
19.50
16.77
18.28
18.85
28.11
16.90
18.85
19.94
54
14.71
P/E ratio (avg)x
25.41
27.07
28.52
31.93
33.28
38.05
41.42
46.02
51.00
29.75
18.77
41.42
32.61
51
28.85
EV/EBITx
60.39
67.16
77.47
81.39
95.35
104.7
113.2
113.8
108.3
8.274
10.13
108.3
88.37
32
11.05
FCF yield (avg)%
23.00
20.86
22.81
22.55
23.03
24.22
24.81
24.85
26.30
2.12
3.41
24.81
23.02
70
26.30
FCF margin%
17.53
16.65
16.53
18.42
18.03
17.55
17.51
14.62
17.09
23.24
26.02
17.51
17.30
24
1.525
FCF / Net incomex
0.521
0.541
0.553
0.647
0.718
0.744
0.792
0.775
0.754
0.418
0.408
0.754
0.682
85
8.20
ROIC%
13.39
11.26
8.75
9.53
8.01
8.48
6.06
4.95
5.43
21.89
11.93
6.06
8.62
76
23.42
Return on equity%
16.65
14.78
17.60
18.17
19.53
18.68
18.69
19.92
22.65
26.93
10.84
19.53
18.43
26
20.95
Return on assets%
10.56
9.70
7.70
8.46
8.11
7.14
7.14
9.62
8.02
7.49
22.21
8.02
8.29
25
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.67%)
(1.92%)
—
20.83
EPS growth%
15.73
16.99
17.08
14.98
12.08
12.88
15.26
15.22
17.78
18.96
19.65
15.22
15.49
76
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.86%)
(2.64%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(0.60%)
(0.65%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.22%)
2.44%
—
15.87
Div yield (avg)%
15.65
14.30
12.70
14.28
14.84
15.73
17.49
19.33
20.03
28.16
28.62
17.49
15.26
45
22.36
Payout ratio%
17.86
16.39
16.00
17.92
20.79
22.07
24.38
25.85
24.49
24.72
2.95
24.38
19.36
16
2.020
Shares (diluted)B
2.376
2.150
1.952
1.757
1.627
1.537
1.702
1.748
1.648
2.018
2.001
(1.26%)
(3.05%)
84
11.50
Buyback yield%
16.30
17.18
17.76
19.59
18.69
19.22
19.74
19.81
19.58
25.01
15.00
19.58
18.96
65
0.494
D/E ratiox
1.188
1.148
1.250
1.271
1.511
1.547
1.669
1.830
2.063
1.736
0.807
1.669
1.391
84
0.229
Enterprise value£M
0.110
0.106
0.123
0.133
0.150
0.168
0.188
0.183
0.191
0.094
0.012
7.47%
5.79%
33
0.258
LT debt£M
0.039
0.040
0.045
0.047
0.048
0.048
0.052
0.055
0.051
0.104
0.076
1.74%
2.77%
89
Revenue
£0.297M
7.54%
1.00×
Cost of revenue
£0.189M
7.76%
1.02×
Operating expenses
£0.048M
7.41%
0.99×
Property and equipment
15.25%
Spread over hurdle
23.48%