0.190
Revenue£M
0.411
0.408
0.424
0.420
0.419
0.420
0.420
0.426
0.427
0.207
0.219
0.34%
0.78%
31
6.85
Revenue growth%
30.62
31.78
33.15
32.17
33.79
36.15
37.93
37.66
40.42
9.49
13.57
37.66
33.47
41
18.24
Gross margin%
17.24
14.76
12.60
14.06
13.45
13.96
11.26
12.75
14.06
16.72
24.94
13.45
14.01
86
18.92
Operating margin%
38.66
40.15
38.78
41.58
39.24
38.15
36.44
38.64
41.10
3.01
22.89
38.64
38.72
49
7.54
Net margin%
26.74
25.28
26.44
24.17
26.05
23.48
22.06
21.20
20.79
24.53
18.43
22.06
24.73
59
17.22
P/E ratio (avg)x
42.26
48.99
51.75
50.81
47.26
51.51
50.36
57.45
57.34
21.22
35.50
51.51
50.59
13
12.63
EV/EBITx
6.280
5.794
5.680
6.159
5.746
6.223
6.387
5.739
5.226
6.067
8.418
5.746
5.945
85
18.93
FCF yield (avg)%
21.87
22.27
24.37
23.03
22.01
23.56
24.91
27.46
25.69
25.96
10.66
24.91
23.52
22
13.18
FCF margin%
29.13
28.59
29.28
28.18
29.65
30.31
30.27
31.46
34.07
18.43
28.11
30.31
29.47
14
0.375
FCF / Net incomex
0.670
0.692
0.707
0.808
0.895
1.065
1.219
1.344
1.611
1.508
0.716
1.219
0.852
19
18.08
ROIC%
4.21
3.47
3.84
2.79
2.98
4.38
2.90
3.12
1.10
16.78
5.64
2.98
3.30
46
23.81
Return on equity%
5.56
6.45
7.47
5.19
6.96
5.18
7.35
5.73
4.03
16.17
14.82
5.73
5.64
91
15.36
Return on assets%
28.72
30.88
33.67
31.69
29.84
29.18
26.24
23.50
20.91
19.29
18.58
26.24
29.51
61
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.29%
4.45%
—
25.46
EPS growth%
3.10
1.83
0.40
1.13
1.52
3.89
1.51
0.40
0.40
25.93
14.89
1.51
1.51
66
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.02%)
3.78%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
7.06%
9.60%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.65%)
(2.72%)
—
13.97
Div yield (avg)%
8.73
8.98
9.44
9.23
12.10
11.49
12.16
13.34
13.06
14.08
12.48
12.16
10.47
24
18.91
Payout ratio%
22.04
23.76
23.67
23.48
22.41
23.06
22.67
20.26
20.51
21.89
7.11
22.41
22.54
26
20.36
Shares (diluted)B
19.08
19.79
21.36
22.00
22.20
21.15
24.15
25.34
24.24
20.82
20.93
1.96%
0.79%
68
19.28
Buyback yield%
24.01
22.51
25.27
25.00
23.32
24.43
23.98
23.52
22.91
28.12
16.13
23.52
23.75
43
0.905
D/E ratiox
1.935
2.131
2.078
2.314
2.260
2.491
2.415
2.440
2.371
1.533
0.943
2.415
2.287
60
0.320
Enterprise value£M
0.248
0.217
0.236
0.217
0.227
0.205
0.190
0.173
0.163
0.155
0.130
(5.52%)
(5.42%)
79
0.055
LT debt£M
0.095
0.092
0.087
0.092
0.092
0.079
0.079
0.080
0.079
0.188
0.377
(2.81%)
(2.82%)
60
Revenue
£0.427M
0.78%
1.00×
Cost of revenue
£0.281M
1.16%
1.04×
Operating expenses
£0.079M
0.17%
0.94×
Property and equipment
17.28%
Spread over hurdle
(5.24%)