0.061
Revenue£M
0.056
0.059
0.062
0.068
0.072
0.076
0.082
0.090
0.097
0.066
0.070
7.42%
7.09%
58
4.10
Revenue growth%
17.27
19.26
18.30
21.11
19.79
21.69
20.65
21.60
23.99
25.11
3.06
21.60
20.22
39
18.95
Gross margin%
15.82
15.21
15.78
16.38
17.84
19.84
20.94
19.62
17.09
28.85
26.05
19.62
16.73
58
6.46
Operating margin%
25.70
26.14
28.00
26.34
28.28
28.61
31.21
32.73
33.14
26.18
25.98
31.21
28.14
68
5.97
Net margin%
13.81
14.95
17.55
16.27
14.33
15.11
16.59
18.70
21.42
4.02
3.84
16.59
16.18
81
11.24
P/E ratio (avg)x
21.97
19.92
20.40
18.77
17.80
18.76
18.47
15.81
16.04
23.48
31.88
17.80
18.76
33
17.72
EV/EBITx
11.75
12.42
13.06
13.46
13.57
14.47
14.27
13.96
14.19
8.506
17.56
14.19
13.52
89
27.00
FCF yield (avg)%
19.32
17.87
19.71
20.12
21.80
21.86
23.41
22.92
22.84
13.42
4.52
22.84
21.53
91
24.82
FCF margin%
9.01
8.43
11.25
13.11
11.76
10.06
7.69
7.33
7.29
3.22
22.98
7.69
9.54
18
0.639
FCF / Net incomex
0.169
0.183
0.203
0.194
0.206
0.225
0.234
0.216
0.232
0.239
1.026
0.225
0.204
40
28.18
ROIC%
16.37
15.04
14.57
17.13
15.66
16.56
15.26
14.32
12.08
26.30
27.98
15.26
15.46
27
13.20
Return on equity%
10.06
10.07
10.07
7.26
4.63
2.66
1.11
2.46
0.40
24.20
29.62
2.46
5.94
19
23.16
Return on assets%
23.07
23.76
21.28
20.17
22.11
21.20
18.51
20.98
20.93
13.14
16.27
20.98
21.24
7
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(3.00%)
(0.96%)
—
25.41
EPS growth%
27.94
29.45
28.51
27.70
29.72
29.22
29.27
26.82
29.49
6.12
5.84
29.27
29.24
48
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.08%
0.69%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(7.06%)
(6.36%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.24%)
(3.69%)
—
15.85
Div yield (avg)%
5.62
8.37
6.63
5.02
5.00
3.49
1.12
0.40
0.40
29.07
10.28
1.12
5.01
53
29.61
Payout ratio%
15.37
17.52
17.80
16.38
15.84
16.43
13.52
13.01
15.66
28.09
3.59
15.66
16.11
56
17.19
Shares (diluted)M
22.31
23.45
25.98
30.22
32.72
33.63
32.67
36.96
41.54
16.82
16.49
6.56%
7.98%
32
8.54
Buyback yield%
17.10
18.44
20.36
17.76
19.74
19.38
20.81
19.51
21.26
21.05
8.78
19.74
19.44
61
0.653
D/E ratiox
1.621
1.828
1.819
1.649
1.716
1.609
1.467
1.334
1.215
0.572
0.366
1.467
1.615
18
0.076
Enterprise value£M
0.062
0.067
0.069
0.071
0.062
0.063
0.057
0.051
0.054
0.011
0.088
(5.38%)
(0.95%)
13
0.091
LT debt£M
0.125
0.135
0.140
0.129
0.146
0.143
0.156
0.170
0.183
0.093
0.119
7.16%
6.16%
86
Revenue
£0.097M
7.09%
1.00×
Cost of revenue
£0.065M
6.96%
0.99×
Operating expenses
£0.020M
7.35%
1.02×
Spread over hurdle
(7.45%)