0.112
Revenue£M
0.446
0.450
0.448
0.442
0.448
0.442
0.451
0.463
0.457
0.116
0.136
0.71%
0.44%
24
11.52
Revenue growth%
1.63
0.40
0.44
0.40
0.40
0.68
0.40
0.40
0.40
13.59
7.21
0.40
0.40
17
3.90
Gross margin%
21.71
23.72
23.42
22.40
25.36
28.29
26.59
27.08
30.06
20.97
12.31
27.08
24.54
36
2.60
Operating margin%
0.40
0.40
0.40
2.38
0.40
1.07
3.02
3.57
0.76
17.04
3.29
1.07
0.58
39
21.66
Net margin%
23.10
21.68
23.87
23.43
24.97
26.03
23.48
21.87
23.27
8.54
25.98
23.48
23.45
57
12.11
P/E ratio (avg)x
32.39
35.47
32.52
30.89
27.37
27.44
24.57
25.81
22.66
24.05
18.30
25.81
29.16
36
36.03
EV/EBITx
22.20
24.98
24.26
24.95
24.07
27.88
29.50
34.10
33.39
25.63
23.72
29.50
24.96
87
20.30
FCF yield (avg)%
17.84
16.23
17.53
19.12
22.06
19.44
19.17
18.69
20.32
2.46
5.08
19.44
19.15
45
18.54
FCF margin%
26.77
27.78
29.83
29.56
30.30
27.98
28.65
31.64
34.20
28.20
25.72
30.30
29.11
84
0.374
FCF / Net incomex
0.810
0.717
0.724
0.664
0.690
0.631
0.651
0.695
0.624
1.040
1.627
0.651
0.692
43
15.28
ROIC%
8.37
9.72
8.35
8.82
5.91
4.75
6.86
8.76
9.84
14.32
25.60
6.86
8.36
94
21.89
Return on equity%
4.72
7.49
6.37
5.40
3.40
4.66
6.62
7.12
10.05
28.86
12.53
6.62
6.50
23
12.10
Return on assets%
2.42
0.40
2.78
2.29
3.73
3.50
5.90
7.06
9.24
5.36
24.64
5.90
3.14
62
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.21%
2.03%
—
5.49
EPS growth%
27.65
27.15
28.28
25.53
28.30
30.29
27.47
26.64
26.08
29.77
10.27
27.47
27.31
57
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.85%)
(3.37%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
4.52%
2.83%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
16.14%
10.04%
—
8.10
Div yield (avg)%
16.09
14.14
15.31
13.75
14.20
11.85
12.50
13.72
16.20
16.14
4.50
13.72
14.17
74
8.94
Payout ratio%
0.40
2.09
4.84
4.21
3.04
0.84
0.40
1.44
4.35
26.61
12.06
1.44
1.76
18
2.651
Shares (diluted)B
2.767
2.610
2.716
2.846
2.817
2.522
2.454
2.174
2.068
2.539
2.639
(6.19%)
(3.21%)
6
8.96
Buyback yield%
9.02
11.55
8.84
8.44
6.84
8.10
9.62
11.22
13.57
19.73
12.17
9.62
8.93
11
0.360
D/E ratiox
0.972
0.871
0.747
0.640
0.576
0.600
0.522
0.472
0.482
0.830
0.985
0.522
0.620
41
0.253
Enterprise value£M
0.283
0.293
0.301
0.330
0.291
0.301
0.274
0.285
0.295
0.272
0.191
(2.18%)
(1.41%)
28
0.387
LT debt£M
0.410
0.422
0.464
0.445
0.510
0.518
0.575
0.586
0.612
0.262
0.406
6.57%
4.28%
16
Revenue
£0.457M
0.44%
1.00×
Cost of revenue
£0.241M
0.93%
1.05×
Operating expenses
£0.072M
(0.22%)
0.94×
Spread over hurdle
16.85%