1.134
Revenue£M
0.490
0.541
0.596
0.653
0.724
0.801
0.878
0.974
1.077
1.193
1.206
10.52%
10.36%
7
7.91
Revenue growth%
9.57
12.51
15.48
16.55
18.23
15.28
17.57
19.60
17.15
17.36
11.41
17.36
16.85
81
15.87
Gross margin%
8.10
9.51
12.15
13.75
13.78
16.30
18.39
18.73
20.52
22.86
6.57
18.73
15.04
12
12.32
Operating margin%
8.22
9.89
8.06
5.17
4.49
1.86
4.12
5.93
4.17
2.00
12.14
4.12
4.83
57
7.36
Net margin%
29.71
32.67
35.08
35.83
35.16
35.06
37.49
34.80
37.71
35.44
23.73
35.44
35.12
7
24.03
P/E ratio (avg)x
47.17
45.60
50.12
54.96
56.67
52.49
54.11
58.17
61.26
61.23
34.70
58.17
54.54
23
30.50
EV/EBITx
42.62
49.59
60.24
59.71
66.21
75.21
75.52
81.61
85.05
93.22
31.89
81.61
70.71
34
5.60
FCF yield (avg)%
11.16
12.89
15.43
14.56
15.82
16.73
14.53
13.42
10.92
13.42
21.53
13.42
13.97
92
3.63
FCF margin%
24.34
26.60
24.07
21.65
23.26
22.08
24.57
21.66
21.11
23.92
25.30
22.08
23.59
57
1.439
FCF / Net incomex
2.383
2.794
2.751
3.163
3.326
3.793
3.787
3.724
3.951
4.428
1.659
3.793
3.525
78
2.08
ROIC%
0.40
0.40
0.40
0.44
1.94
1.72
0.89
0.87
0.40
2.22
27.07
0.89
0.65
78
25.31
Return on equity%
10.64
8.03
8.52
10.87
9.31
7.59
5.29
8.12
8.24
9.58
20.11
8.12
8.38
83
29.35
Return on assets%
24.18
23.99
24.15
21.62
20.02
21.40
20.32
19.74
17.43
19.25
27.42
19.74
20.86
61
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.27%
1.50%
—
2.83
EPS growth%
17.69
17.70
15.70
16.71
14.44
13.49
14.02
15.09
13.08
10.21
21.70
13.49
14.77
75
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
7.86%
9.98%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
0.01
—
3.79%
3.15%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.90%
6.54%
—
18.31
Div yield (avg)%
13.69
15.80
14.28
14.54
14.40
14.79
15.45
17.11
16.03
17.73
24.87
16.03
15.12
35
8.02
Payout ratio%
6.24
5.54
4.47
5.39
7.43
7.47
8.33
6.99
5.84
5.40
4.85
6.99
6.04
51
156.9
Shares (diluted)M
163.8
190.0
202.5
207.3
194.7
225.0
233.0
236.9
228.8
222.7
158.3
2.73%
3.00%
89
9.44
Buyback yield%
11.17
8.52
6.39
7.63
10.37
7.73
6.46
7.35
4.45
5.06
19.10
6.46
7.49
44
1.699
D/E ratiox
0.321
0.335
0.361
0.388
0.418
0.372
0.325
0.311
0.285
0.262
0.468
0.311
0.330
62
1.162
Enterprise value£M
0.932
0.982
1.151
1.110
1.270
1.421
1.445
1.606
1.818
2.109
0.917
10.67%
8.39%
16
0.060
LT debt£M
0.123
0.118
0.116
0.115
0.113
0.104
0.103
0.100
0.106
0.100
1.136
(2.45%)
(2.42%)
37
Revenue
£1.193M
10.36%
1.00×
Cost of revenue
£0.763M
10.43%
1.01×
Operating expenses
£0.133M
9.77%
0.95×
Goodwill & intangibles
19.10%
Spread over hurdle
(0.28%)