0.093
Revenue£M
0.442
0.449
0.461
0.458
0.454
0.461
0.469
0.473
0.480
0.096
0.114
0.92%
1.01%
24
20.72
Revenue growth%
6.03
3.31
1.27
2.31
2.08
1.49
2.54
0.55
0.40
23.88
11.56
1.49
2.20
75
10.64
Gross margin%
23.40
26.34
26.80
25.81
24.28
27.01
26.25
23.41
24.60
8.85
11.34
24.60
25.90
34
10.79
Operating margin%
7.13
5.50
7.31
4.61
4.81
5.56
7.28
7.74
8.96
28.89
18.51
7.28
7.20
48
5.66
Net margin%
18.16
17.74
20.70
21.82
19.23
21.06
19.94
17.25
16.15
10.95
21.21
19.23
18.69
83
13.53
P/E ratio (avg)x
41.22
45.18
46.48
52.24
59.87
60.73
66.38
72.19
68.96
17.71
6.854
66.38
56.06
42
26.71
EV/EBITx
27.02
30.35
31.32
32.03
34.36
35.61
35.66
36.99
35.26
19.38
6.909
35.61
33.19
88
25.44
FCF yield (avg)%
2.58
3.81
4.97
6.25
4.56
3.94
4.99
6.88
9.69
25.50
18.21
4.99
4.93
50
12.23
FCF margin%
22.70
23.03
21.50
22.12
24.73
23.95
22.26
22.02
23.61
13.16
4.33
23.61
22.48
32
0.360
FCF / Net incomex
1.322
1.358
1.339
1.431
1.273
1.132
1.125
1.119
1.239
1.742
1.645
1.132
1.297
87
17.89
ROIC%
32.06
33.11
33.33
34.46
36.11
38.67
40.75
39.57
37.12
13.39
5.45
38.67
35.28
13
21.45
Return on equity%
30.09
29.82
32.08
29.63
29.63
30.07
27.34
25.77
25.82
9.27
8.84
27.34
29.63
47
3.79
Return on assets%
20.19
21.19
19.60
19.86
22.79
25.23
28.05
29.75
29.63
13.97
17.27
28.05
22.29
77
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
—
6.13%
4.84%
—
6.98
EPS growth%
20.08
22.38
22.72
21.46
20.75
20.03
21.91
20.14
17.87
4.17
16.76
20.14
20.82
68
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.25%)
(0.14%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
0.01
(1.48%)
(2.03%)
—
—
Dividend per sh£
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
1.64%
3.92%
—
22.57
Div yield (avg)%
30.49
28.31
25.55
27.61
26.06
25.68
22.90
22.47
23.44
5.56
18.87
23.44
25.87
60
11.67
Payout ratio%
8.55
8.67
7.13
6.31
5.24
7.24
5.38
7.98
8.13
3.58
4.13
7.24
7.61
44
45.02
Shares (diluted)M
76.37
80.85
86.28
92.03
87.52
103.3
111.2
119.9
140.7
44.94
44.04
8.86%
8.35%
84
24.47
Buyback yield%
13.39
12.55
12.12
9.93
9.17
11.33
8.58
10.15
13.03
22.63
18.25
10.15
11.72
74
0.847
D/E ratiox
1.313
1.314
1.366
1.397
1.477
1.531
1.591
1.629
1.610
0.770
0.756
1.591
1.437
13
0.067
Enterprise value£M
0.078
0.094
0.092
0.106
0.111
0.129
0.153
0.149
0.156
0.370
0.364
8.05%
8.52%
21
0.346
LT debt£M
0.204
0.234
0.258
0.269
0.290
0.323
0.379
0.378
0.386
0.148
0.182
7.48%
9.13%
76
Revenue
£0.480M
1.01%
1.00×
Cost of revenue
£0.283M
1.13%
1.01×
Operating expenses
£0.112M
0.95%
0.99×
Cash and investments
17.66%
Goodwill & intangibles
17.04%
Spread over hurdle
76.30%