0.610
Revenue£M
0.734
0.768
0.813
0.855
0.909
0.939
0.997
1.052
1.084
0.643
0.662
4.86%
5.08%
33
15.34
Revenue growth%
1.39
0.46
3.34
3.58
1.10
3.41
2.43
4.26
5.48
19.23
11.21
3.41
3.33
78
18.86
Gross margin%
23.18
25.28
27.50
30.49
32.88
35.40
36.35
37.81
37.74
23.47
22.02
36.35
31.69
35
12.68
Operating margin%
27.98
26.33
23.86
24.43
25.36
27.87
29.51
27.52
26.48
11.71
14.10
27.52
26.64
71
2.94
Net margin%
23.86
21.61
19.91
20.31
21.24
23.85
26.80
26.16
25.27
3.13
28.11
25.27
23.85
17
22.44
P/E ratio (avg)x
15.41
15.74
16.44
18.05
20.25
22.82
24.38
22.95
24.35
10.71
30.85
22.95
19.15
10
8.582
EV/EBITx
7.715
7.018
6.860
6.953
7.013
7.698
7.558
6.741
7.227
27.37
32.29
7.227
7.122
61
20.13
FCF yield (avg)%
25.32
24.67
21.77
24.30
25.71
24.93
25.35
23.94
21.53
11.75
27.44
24.93
24.80
90
10.88
FCF margin%
7.48
8.22
7.19
5.39
3.29
0.48
0.40
0.40
0.40
11.19
14.36
0.40
4.32
67
1.370
FCF / Net incomex
0.554
0.541
0.499
0.551
0.575
0.637
0.656
0.596
0.611
0.876
1.150
0.611
0.586
48
15.43
ROIC%
7.07
5.76
5.73
5.95
5.09
6.71
4.69
6.90
4.10
3.58
29.52
5.09
5.75
55
16.17
Return on equity%
22.48
24.72
27.05
27.54
29.81
28.40
27.64
26.97
29.96
19.07
5.99
28.40
27.30
77
2.91
Return on assets%
11.43
12.03
12.19
12.42
11.56
9.05
9.14
6.31
8.17
5.62
20.36
9.05
11.11
12
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
6.60%
5.26%
—
2.51
EPS growth%
8.25
8.17
10.22
10.31
11.86
12.78
10.66
13.02
10.19
14.59
24.38
11.86
10.27
83
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.03%)
(1.09%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
1.24%
4.76%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
3.28%
3.03%
—
14.78
Div yield (avg)%
14.50
15.00
13.73
11.50
10.27
11.47
13.19
10.34
10.76
29.61
28.31
10.76
12.34
16
28.10
Payout ratio%
18.99
16.48
19.35
21.88
20.39
17.43
16.61
19.57
20.04
8.66
7.47
19.57
19.46
78
8.515
Shares (diluted)B
12.54
13.67
13.37
15.13
15.53
16.70
19.42
20.82
23.19
8.260
8.387
8.91%
9.09%
56
22.93
Buyback yield%
4.25
4.17
5.05
3.67
5.14
7.25
4.89
5.90
3.57
4.09
25.18
5.14
4.57
52
0.338
D/E ratiox
0.618
0.602
0.578
0.645
0.669
0.786
0.917
1.048
1.130
1.702
1.245
0.917
0.657
55
0.995
Enterprise value£M
1.314
1.356
1.525
1.667
1.957
2.039
1.992
2.393
2.450
0.306
0.639
8.00%
7.45%
34
0.959
LT debt£M
0.409
0.424
0.455
0.509
0.458
0.460
0.486
0.451
0.482
0.982
0.714
(1.06%)
1.43%
36
Revenue
£1.084M
5.08%
1.00×
Cost of revenue
£0.613M
5.64%
1.05×
Operating expenses
£0.257M
4.49%
0.95×
Property and equipment
15.40%
Spread over hurdle
12.76%