0.121
Revenue£M
0.052
0.057
0.061
0.066
0.071
0.077
0.084
0.092
0.100
0.132
0.138
8.79%
8.86%
38
20.08
Revenue growth%
31.87
31.37
32.38
32.08
31.40
31.63
34.52
33.46
34.00
13.71
25.04
33.46
32.23
68
26.71
Gross margin%
12.68
15.02
16.83
14.85
16.18
15.53
13.94
11.69
12.79
8.22
15.50
13.94
14.40
43
29.81
Operating margin%
17.55
19.79
20.27
22.32
21.25
22.80
24.29
26.79
24.38
16.07
20.67
24.29
21.79
67
16.63
Net margin%
3.28
4.78
2.27
4.40
6.28
8.95
10.63
12.01
11.05
2.54
3.11
10.63
5.53
20
6.387
P/E ratio (avg)x
10.57
11.80
12.87
12.42
14.50
16.47
19.34
22.66
22.84
31.30
7.325
19.34
13.68
93
21.51
EV/EBITx
24.97
27.71
24.97
26.95
29.38
27.67
27.83
26.28
23.42
33.58
11.56
27.67
26.62
24
7.52
FCF yield (avg)%
16.92
19.66
22.22
22.35
21.27
20.53
18.83
19.97
17.53
7.70
25.16
19.97
19.82
5
29.11
FCF margin%
9.34
11.69
9.52
10.83
10.08
8.86
8.18
9.29
11.32
14.15
24.58
9.29
9.43
51
0.249
FCF / Net incomex
0.516
0.565
0.531
0.541
0.478
0.430
0.369
0.334
0.312
0.424
0.146
0.369
0.497
18
28.27
ROIC%
21.85
21.05
21.12
20.28
18.02
15.49
15.11
16.68
19.49
29.15
10.59
16.68
19.83
76
22.01
Return on equity%
11.53
10.44
12.44
12.33
12.64
11.57
13.84
16.30
19.16
4.46
21.56
13.84
12.54
92
28.97
Return on assets%
5.57
8.32
6.55
5.75
3.19
1.84
4.51
5.42
3.42
3.04
5.66
3.42
5.50
69
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.10%
3.42%
—
3.52
EPS growth%
8.97
6.43
4.29
2.30
0.71
2.31
5.07
6.37
8.65
17.55
7.42
5.07
5.72
94
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(9.22%)
(7.77%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.11%)
(4.88%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
5.82%
8.00%
—
24.59
Div yield (avg)%
3.71
2.23
4.47
2.14
1.29
1.26
0.68
0.40
0.57
15.48
22.40
0.68
1.72
75
28.44
Payout ratio%
24.48
22.19
20.49
23.13
20.94
21.62
21.22
21.08
20.49
18.20
15.15
21.08
21.42
52
123.7
Shares (diluted)M
145.6
155.6
177.0
172.9
181.0
206.4
210.2
234.0
229.6
120.4
119.4
5.84%
5.73%
87
2.91
Buyback yield%
15.84
15.16
15.58
15.81
16.01
14.13
14.23
16.55
14.20
4.80
12.87
14.23
15.70
78
0.726
D/E ratiox
1.686
1.806
1.860
1.927
1.997
2.015
2.285
2.563
2.770
0.946
0.312
2.285
1.962
35
0.071
Enterprise value£M
0.029
0.027
0.030
0.027
0.026
0.029
0.031
0.034
0.031
0.071
0.063
2.41%
0.86%
24
0.100
LT debt£M
0.151
0.159
0.169
0.185
0.171
0.179
0.190
0.210
0.185
0.079
0.074
0.02%
3.30%
82
Revenue
£0.100M
8.86%
1.00×
Cost of revenue
£0.057M
8.53%
0.97×
Operating expenses
£0.024M
9.64%
1.07×
Goodwill & intangibles
17.18%
Spread over hurdle
12.62%