0.353
Revenue£M
0.342
0.344
0.351
0.355
0.357
0.359
0.356
0.361
0.362
0.386
0.381
0.42%
0.99%
38
19.32
Revenue growth%
0.40
0.40
0.40
0.40
0.40
2.42
0.53
0.40
2.66
22.33
12.47
0.53
0.40
32
12.69
Gross margin%
0.40
0.68
2.18
0.40
0.40
0.84
2.12
3.81
4.28
11.00
24.57
2.12
1.36
75
9.60
Operating margin%
30.41
29.51
28.27
29.63
27.83
27.03
29.97
31.20
30.71
28.23
27.35
29.97
29.57
64
3.33
Net margin%
19.89
20.99
23.60
20.89
18.26
19.01
16.64
13.77
13.32
26.23
9.14
16.64
18.63
46
11.93
P/E ratio (avg)x
22.20
22.60
24.75
24.31
27.08
30.36
35.81
36.19
38.24
26.23
14.60
35.81
25.91
45
33.16
EV/EBITx
39.05
41.88
41.29
45.50
44.00
42.47
46.15
48.62
47.15
14.15
19.87
46.15
43.24
26
20.68
FCF yield (avg)%
18.69
18.84
20.93
23.70
24.92
25.12
27.30
25.42
22.43
14.99
10.47
25.12
23.06
48
23.50
FCF margin%
16.28
16.28
13.93
14.28
12.30
14.25
14.61
12.29
13.30
15.52
4.72
13.30
14.27
36
0.832
FCF / Net incomex
1.078
1.147
1.215
1.390
1.526
1.466
1.680
1.585
1.826
1.228
0.571
1.585
1.428
90
11.10
ROIC%
21.36
18.48
18.01
18.59
17.94
15.27
13.49
15.91
17.46
4.64
17.57
15.91
17.97
66
3.77
Return on equity%
4.91
7.58
6.21
4.43
6.69
4.98
6.08
4.96
2.83
21.37
23.26
4.98
5.53
46
9.20
Return on assets%
10.03
13.01
14.09
13.40
12.93
12.13
10.10
12.97
13.28
11.75
14.62
12.93
12.95
79
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.93%
4.85%
—
17.83
EPS growth%
14.90
15.25
15.52
17.98
17.32
17.78
16.30
15.47
13.99
14.87
13.75
16.30
15.82
49
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.63%
1.55%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.00%)
(1.73%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
4.77%
0.42%
—
22.02
Div yield (avg)%
10.90
9.16
9.59
9.15
9.91
10.66
10.95
13.22
16.02
13.85
9.72
10.95
10.34
14
17.66
Payout ratio%
6.82
7.78
10.16
10.71
10.42
8.86
6.47
8.83
10.46
20.47
12.12
8.86
8.84
58
2.118
Shares (diluted)B
2.414
2.158
2.319
2.212
2.465
2.609
2.385
2.387
2.604
2.157
2.156
3.32%
(0.03%)
51
6.81
Buyback yield%
8.15
6.87
9.49
12.33
11.52
12.57
15.36
15.78
15.06
21.53
13.24
15.06
11.92
14
0.686
D/E ratiox
0.573
0.652
0.685
0.776
0.811
0.768
0.799
0.780
0.748
1.052
0.307
0.780
0.758
16
0.100
Enterprise value£M
0.255
0.238
0.227
0.221
0.234
0.213
0.200
0.183
0.207
0.290
0.400
(1.28%)
(2.43%)
84
0.336
LT debt£M
0.195
0.191
0.198
0.212
0.239
0.236
0.249
0.283
0.268
0.212
0.157
4.79%
3.64%
53
Revenue
£0.362M
0.99%
1.00×
Cost of revenue
£0.253M
0.99%
1.00×
Operating expenses
£0.073M
1.30%
1.03×
Property and equipment
17.35%
Spread over hurdle
(3.60%)