16.56
Revenue£M
19.18
19.13
19.26
19.07
19.54
19.46
20.00
20.52
20.91
21.14
17.93
1.59%
1.00%
13
2.24
Revenue growth%
21.85
19.66
19.39
21.30
20.45
22.65
23.22
23.41
24.51
26.61
26.19
23.41
22.25
91
11.95
Gross margin%
22.01
23.67
26.51
28.52
28.66
30.23
27.90
26.69
27.21
29.22
6.18
27.90
27.56
61
6.83
Operating margin%
7.80
5.66
3.26
1.76
4.61
2.01
0.61
1.00
0.40
0.40
27.09
0.61
1.88
87
26.06
Net margin%
24.48
22.94
22.68
25.62
28.20
26.01
23.82
21.27
23.38
23.38
16.18
23.38
23.60
19
31.06
P/E ratio (avg)x
19.22
17.72
16.78
16.15
14.83
13.39
12.84
11.83
12.84
13.19
37.49
12.84
14.11
82
13.18
EV/EBITx
13.15
15.68
16.20
19.14
19.93
21.36
22.87
27.61
29.16
32.12
7.897
27.61
20.65
57
18.60
FCF yield (avg)%
7.27
5.69
7.75
8.85
6.45
7.06
4.51
6.95
4.32
5.45
10.92
5.45
6.70
72
6.60
FCF margin%
13.26
14.36
13.11
14.23
17.08
16.25
14.51
14.90
14.82
16.02
23.97
14.90
14.67
76
0.535
FCF / Net incomex
2.013
2.013
2.156
2.022
2.087
2.009
1.827
1.857
1.920
2.109
0.217
1.920
2.013
86
7.01
ROIC%
20.75
23.04
25.08
25.13
24.40
24.61
25.79
23.81
25.45
26.80
22.47
25.45
24.84
32
25.75
Return on equity%
19.96
17.01
19.48
16.61
13.86
13.04
11.34
9.85
9.70
10.82
23.08
10.82
13.45
40
6.29
Return on assets%
0.44
1.91
0.40
0.40
0.40
0.40
0.40
0.40
1.50
0.40
7.78
0.40
0.40
65
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
0.92%
(2.23%)
—
14.88
EPS growth%
30.49
29.29
27.87
28.69
26.94
25.38
26.47
26.58
25.82
24.28
4.91
25.82
26.76
50
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(0.44%)
(0.25%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.64%
5.63%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
3.33%
3.94%
—
8.16
Div yield (avg)%
7.72
6.97
6.27
8.23
5.91
3.76
4.20
6.69
7.56
9.84
19.79
6.69
6.83
32
25.97
Payout ratio%
6.82
6.66
6.98
7.97
7.99
8.39
10.72
12.15
11.85
13.79
18.49
11.85
8.19
31
0.925
Shares (diluted)B
1.557
1.560
1.879
2.086
2.134
2.579
2.966
3.478
3.859
4.392
0.931
15.53%
12.60%
12
10.23
Buyback yield%
29.35
32.12
31.32
30.05
29.14
29.16
27.13
28.89
29.87
30.86
9.99
29.16
29.61
52
1.027
D/E ratiox
1.302
1.391
1.552
1.482
1.601
1.501
1.531
1.654
1.862
1.898
0.985
1.654
1.541
68
13.09
Enterprise value£M
5.151
5.913
6.528
7.455
7.934
8.418
8.708
8.144
8.827
9.464
14.59
3.59%
7.35%
78
15.83
LT debt£M
36.30
39.92
39.39
37.20
42.00
46.34
53.70
59.47
56.09
60.38
2.188
7.53%
6.28%
32
Revenue
£21.14M
1.00%
1.00×
Cost of revenue
£14.80M
1.00%
1.00×
Operating expenses
£4.621M
1.16%
1.02×
Cash and investments
15.90%
Spread over hurdle
14.53%