0.584
Revenue£M
0.763
0.788
0.809
0.829
0.857
0.853
0.853
0.852
0.845
0.871
0.607
0.33%
1.45%
20
7.83
Revenue growth%
18.15
18.19
16.88
17.19
17.12
19.85
17.87
17.02
15.81
15.28
22.97
17.02
17.16
56
13.75
Gross margin%
9.47
10.45
9.06
6.84
5.45
8.37
9.03
10.25
9.70
6.88
20.33
9.03
9.05
9
29.14
Operating margin%
6.94
6.82
7.33
9.31
11.00
9.64
9.88
11.45
12.63
14.66
10.87
11.45
9.76
21
7.16
Net margin%
33.43
31.23
28.41
27.04
28.57
31.09
32.15
29.42
28.47
26.78
4.60
29.42
29.00
77
32.05
P/E ratio (avg)x
19.21
17.21
18.30
19.52
18.07
18.35
17.18
17.74
16.27
17.76
27.44
17.74
17.91
35
19.62
EV/EBITx
26.82
28.31
29.58
30.73
31.91
35.76
35.26
34.55
39.63
43.43
31.88
35.76
33.23
8
9.37
FCF yield (avg)%
13.39
12.83
10.74
13.55
12.16
13.70
11.21
13.24
14.08
16.57
5.43
13.70
13.31
19
6.64
FCF margin%
6.26
4.33
2.34
4.84
4.51
4.53
5.51
2.99
4.61
2.09
3.74
4.53
4.52
83
0.188
FCF / Net incomex
2.214
2.269
2.330
2.196
2.282
2.363
2.695
3.127
3.467
3.369
1.282
3.127
2.346
87
9.99
ROIC%
6.28
8.21
7.53
10.17
9.46
7.03
8.30
10.35
12.33
10.89
19.55
10.35
8.88
17
18.15
Return on equity%
8.36
10.43
9.94
9.37
9.05
6.27
6.86
7.78
8.85
8.88
14.76
7.78
8.86
94
18.25
Return on assets%
28.67
30.14
31.23
30.67
31.53
31.74
28.89
27.65
25.47
24.60
22.90
27.65
29.51
31
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
2.64%
3.76%
—
20.10
EPS growth%
16.45
13.57
12.87
10.15
12.02
13.80
12.75
14.91
15.50
16.35
14.50
14.91
13.69
31
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
9.25%
7.53%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
10.37%
7.24%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(8.05%)
(5.71%)
—
13.10
Div yield (avg)%
33.03
34.74
32.22
30.43
32.15
34.57
32.47
29.83
27.46
25.82
11.89
29.83
32.19
48
5.33
Payout ratio%
3.17
3.50
5.01
7.45
9.22
9.74
11.65
12.77
13.19
10.74
3.52
11.65
9.48
19
776.2
Shares (diluted)M
630.6
554.2
521.1
535.6
521.9
527.8
566.8
599.0
636.0
578.8
802.7
2.09%
(1.61%)
46
28.80
Buyback yield%
6.58
7.05
7.45
8.39
5.98
5.21
2.31
3.11
5.75
7.67
12.01
5.21
6.28
24
0.682
D/E ratiox
1.080
0.958
0.926
0.870
0.955
1.002
1.044
1.154
1.244
1.156
1.202
1.154
1.023
34
0.701
Enterprise value£M
0.269
0.277
0.283
0.330
0.372
0.437
0.428
0.437
0.470
0.550
0.729
8.11%
8.31%
76
0.621
LT debt£M
0.652
0.627
0.659
0.742
0.742
0.672
0.615
0.581
0.615
0.627
0.036
(3.31%)
(1.10%)
26
Revenue
£0.871M
1.45%
1.00×
Cost of revenue
£0.610M
1.45%
1.00×
Operating expenses
£0.147M
1.87%
1.04×
Property and equipment
16.61%
Spread over hurdle
15.00%