0.153
Revenue£M
0.299
0.308
0.327
0.347
0.367
0.381
0.408
0.436
0.469
0.164
0.183
6.16%
5.64%
18
15.38
Revenue growth%
2.21
3.44
0.49
0.40
0.40
0.40
2.78
5.73
3.30
22.06
10.79
2.78
2.50
27
17.92
Gross margin%
8.63
11.10
11.83
9.72
8.35
8.20
7.66
4.79
7.70
20.95
2.37
7.70
8.49
18
10.03
Operating margin%
12.65
14.58
15.42
16.19
13.92
14.15
16.28
17.95
17.51
15.34
22.47
16.28
15.00
86
14.23
Net margin%
33.61
33.27
30.89
31.69
32.98
33.06
35.17
35.69
37.20
16.75
7.52
35.17
33.16
39
14.00
P/E ratio (avg)x
22.20
21.18
19.18
19.37
19.50
21.57
24.43
23.54
25.23
24.82
22.64
23.54
21.88
53
27.66
EV/EBITx
32.39
29.45
27.12
29.80
27.47
27.11
29.28
28.91
30.69
33.44
33.31
28.91
29.37
90
17.22
FCF yield (avg)%
21.42
18.58
16.63
14.11
16.42
13.62
12.90
12.93
11.33
5.44
20.99
12.93
15.26
36
6.14
FCF margin%
25.01
22.45
21.90
19.11
21.15
20.52
18.79
21.26
19.11
9.95
19.20
20.52
21.20
35
0.357
FCF / Net incomex
1.694
1.507
1.607
1.531
1.533
1.432
1.590
1.553
1.701
1.428
1.365
1.553
1.546
42
8.46
ROIC%
22.16
20.58
18.71
17.60
18.63
18.55
18.94
17.05
18.36
5.31
21.80
18.55
18.67
90
13.80
Return on equity%
31.76
29.09
28.56
28.59
31.34
31.49
30.12
29.46
27.77
13.16
10.16
30.12
29.79
40
7.52
Return on assets%
22.95
24.19
24.79
22.54
23.72
21.80
21.75
22.57
19.74
15.79
11.06
21.80
22.55
44
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
4.49%
4.90%
—
28.76
EPS growth%
14.92
16.83
18.00
17.71
14.83
14.04
11.60
13.49
15.21
19.07
21.44
14.04
15.06
17
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.40%)
(2.60%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.36%)
(1.70%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(4.05%)
0.80%
—
29.26
Div yield (avg)%
9.88
9.81
12.06
14.83
12.82
10.99
11.61
13.33
15.37
5.94
16.52
12.82
11.83
68
20.05
Payout ratio%
11.51
13.42
10.87
10.30
11.68
9.54
11.82
13.40
12.14
27.82
18.82
11.82
11.75
56
2.099
Shares (diluted)B
2.701
2.802
2.633
2.890
2.633
2.384
2.406
2.148
2.317
2.009
2.035
(4.32%)
(0.92%)
93
10.69
Buyback yield%
29.26
27.85
29.05
28.27
29.25
27.11
24.99
23.01
22.42
8.19
25.73
24.99
27.57
77
1.190
D/E ratiox
1.092
1.224
1.244
1.261
1.265
1.443
1.444
1.474
1.568
1.341
0.304
1.444
1.263
56
0.375
Enterprise value£M
0.079
0.076
0.071
0.077
0.082
0.086
0.092
0.088
0.086
0.130
0.040
2.32%
(0.01%)
35
0.303
LT debt£M
0.034
0.032
0.034
0.032
0.034
0.034
0.035
0.036
0.036
0.320
0.042
2.37%
0.18%
12
Revenue
£0.469M
5.64%
1.00×
Cost of revenue
£0.292M
5.63%
1.00×
Operating expenses
£0.082M
5.59%
0.99×