0.141
Revenue£M
0.122
0.129
0.136
0.139
0.146
0.152
0.162
0.169
0.175
0.181
0.147
4.45%
4.65%
81
26.11
Revenue growth%
24.65
26.35
24.67
24.05
23.02
25.10
22.52
22.64
20.60
22.63
18.07
22.63
23.54
41
23.40
Gross margin%
15.82
14.59
15.27
16.49
16.72
16.72
16.20
16.50
19.12
17.48
6.75
16.72
16.50
21
5.85
Operating margin%
6.20
3.32
4.76
2.79
0.40
2.98
3.15
4.44
1.79
4.18
28.16
3.15
3.24
64
8.04
Net margin%
21.29
18.55
20.62
19.66
22.06
24.52
24.62
23.94
25.66
24.67
27.99
24.62
23.00
93
29.05
P/E ratio (avg)x
21.00
21.83
26.50
30.64
33.90
39.05
38.38
45.59
46.01
49.80
35.00
45.59
36.14
5
30.85
EV/EBITx
16.90
19.58
21.95
26.14
27.07
28.11
29.40
35.18
37.99
37.87
31.60
35.18
27.59
8
28.53
FCF yield (avg)%
8.05
7.94
7.74
4.87
2.16
3.07
3.29
0.73
0.40
0.40
5.24
0.73
3.18
56
5.72
FCF margin%
28.08
27.88
29.21
31.02
29.35
31.56
33.49
30.98
32.91
33.90
26.50
32.91
31.00
61
1.698
FCF / Net incomex
1.372
1.347
1.385
1.621
1.684
2.013
2.136
2.132
2.439
2.453
0.953
2.136
1.848
67
27.03
ROIC%
17.93
15.88
17.32
14.60
17.02
18.63
20.62
18.14
17.29
15.58
25.76
18.14
17.30
88
26.11
Return on equity%
13.56
14.28
13.48
16.06
15.97
13.61
15.40
17.43
19.27
22.03
13.26
17.43
15.68
41
5.48
Return on assets%
20.24
20.63
20.99
20.65
18.94
21.57
21.28
21.44
24.39
22.91
25.99
21.57
21.13
83
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
5.34%
5.88%
—
3.11
EPS growth%
8.34
11.29
11.97
9.49
8.86
6.62
6.85
7.25
7.44
6.93
22.90
6.93
7.89
88
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.15%
4.38%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
4.54%
6.58%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
2.20%
4.63%
—
24.61
Div yield (avg)%
5.81
7.98
7.87
8.15
6.01
3.95
6.16
6.81
6.80
7.44
17.41
6.80
6.80
85
21.17
Payout ratio%
13.16
14.92
16.90
16.59
13.77
12.39
14.50
16.83
16.04
18.53
20.13
16.04
15.48
49
257.0
Shares (diluted)M
284.9
288.9
314.9
357.0
361.4
350.1
393.9
428.3
405.0
474.0
259.0
5.57%
5.87%
12
6.08
Buyback yield%
16.24
16.76
19.07
17.87
19.33
21.19
22.76
24.31
21.85
21.36
16.66
21.85
20.26
59
0.679
D/E ratiox
1.605
1.740
1.800
2.045
2.437
2.542
2.438
2.381
2.490
2.479
1.624
2.479
2.409
37
0.058
Enterprise value£M
0.092
0.084
0.091
0.095
0.092
0.088
0.097
0.105
0.103
0.093
0.050
0.08%
0.10%
49
0.023
LT debt£M
0.200
0.199
0.208
0.209
0.207
0.215
0.247
0.251
0.255
0.256
0.026
4.38%
2.89%
9
Revenue
£0.181M
4.65%
1.00×
Cost of revenue
£0.127M
4.65%
1.00×
Operating expenses
£0.028M
5.06%
1.04×
Property and equipment
15.22%
Spread over hurdle
58.90%