0.061
Revenue£M
0.070
0.074
0.081
0.086
0.094
0.102
0.112
0.122
0.130
0.067
0.076
8.56%
8.16%
57
23.19
Revenue growth%
24.12
22.13
24.33
26.40
24.01
26.78
26.47
29.45
28.00
21.16
20.38
26.78
25.45
56
29.30
Gross margin%
21.16
22.12
24.10
24.37
25.26
27.92
25.71
26.74
27.77
5.21
7.18
26.74
24.82
37
14.32
Operating margin%
12.88
10.76
10.33
13.05
12.39
11.62
9.87
10.45
10.04
3.44
9.23
10.45
11.19
30
21.51
Net margin%
17.79
15.29
13.39
11.97
10.68
9.64
7.67
4.80
5.43
3.14
14.61
7.67
11.32
53
18.97
P/E ratio (avg)x
27.49
30.45
29.84
32.32
36.88
43.46
44.58
44.84
44.97
15.62
19.93
44.58
34.60
54
35.57
EV/EBITx
28.49
31.40
28.71
28.70
28.43
25.71
24.40
27.06
24.48
18.27
34.60
25.71
28.25
44
15.45
FCF yield (avg)%
7.23
8.68
7.87
10.57
13.40
15.05
12.26
10.47
12.20
10.65
7.90
12.26
10.52
33
2.67
FCF margin%
11.04
13.60
15.82
18.36
18.17
18.25
15.56
15.85
15.64
4.33
27.73
15.85
15.73
83
0.922
FCF / Net incomex
0.487
0.587
0.569
0.569
0.570
0.627
0.654
0.753
0.826
0.995
0.707
0.654
0.578
11
18.60
ROIC%
16.56
16.99
14.20
11.79
9.11
7.89
9.81
9.69
9.66
7.42
4.38
9.66
10.80
24
8.65
Return on equity%
15.14
17.93
19.16
21.88
23.33
23.91
22.74
20.95
19.11
20.78
9.65
22.74
20.05
30
5.52
Return on assets%
19.57
21.96
19.97
22.88
23.04
24.21
24.43
26.46
27.99
29.42
21.52
24.43
22.96
45
0.11
EPS£
0.24
0.23
0.25
0.26
0.27
0.30
0.31
0.36
0.42
0.12
0.12
9.88%
6.77%
—
9.47
EPS growth%
22.21
23.15
22.48
20.27
20.43
22.71
25.36
25.18
22.53
13.25
7.46
22.71
22.51
17
0.06
Bookvalue per sh£
0.11
0.11
0.11
0.12
0.12
0.11
0.10
0.09
0.09
0.06
0.03
(6.14%)
(2.41%)
—
0.03
FCF per share£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.15
0.03
(3.16%)
(2.16%)
—
0.11
Dividend per sh£
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.12
0.08
6.76%
6.82%
—
2.08
Div yield (avg)%
14.39
12.01
14.72
17.28
18.71
17.56
19.33
19.48
18.19
9.98
10.35
18.71
17.42
77
19.39
Payout ratio%
3.43
4.30
6.57
8.83
10.95
12.14
10.61
9.23
8.73
10.62
17.41
10.61
8.78
81
0.394
Shares (diluted)M
0.541
0.533
0.528
0.522
0.581
0.648
0.738
0.727
0.835
0.391
0.379
9.87%
5.35%
68
5.83
Buyback yield%
11.74
11.90
9.60
10.11
7.85
7.27
5.65
8.47
8.43
26.26
4.56
7.85
9.04
59
0.663
D/E ratiox
0.862
0.907
0.835
0.865
0.956
0.921
1.031
0.979
0.898
0.806
0.485
0.956
0.903
12
0.060
Enterprise value£M
0.030
0.028
0.029
0.026
0.024
0.023
0.023
0.020
0.022
0.028
0.075
(3.55%)
(4.63%)
65
0.020
LT debt£M
0.052
0.046
0.046
0.042
0.044
0.042
0.046
0.047
0.050
0.051
0.071
3.57%
(1.43%)
45
Revenue
£0.130M
8.16%
1.00×
Cost of revenue
£0.088M
8.00%
0.99×
Operating expenses
£0.026M
8.67%
1.05×
Cash and investments
17.71%
Goodwill & intangibles
17.13%
Property and equipment
16.40%
Spread over hurdle
(0.24%)