0.098
Revenue£M
0.087
0.090
0.096
0.101
0.104
0.109
0.116
0.121
0.130
0.134
0.105
5.24%
5.08%
67
7.39
Revenue growth%
23.32
22.39
20.62
19.82
22.25
20.16
22.48
22.44
23.35
22.87
29.94
22.48
22.42
56
22.99
Gross margin%
15.36
18.01
19.25
21.22
19.99
22.86
21.45
23.73
26.21
26.20
21.80
23.73
21.33
49
21.10
Operating margin%
9.75
8.04
7.81
7.68
7.95
9.66
9.52
9.21
6.72
7.26
10.64
9.21
7.99
80
29.07
Net margin%
21.48
19.55
20.89
22.74
21.80
21.18
18.51
17.64
15.29
13.80
22.66
17.64
20.22
74
28.59
P/E ratio (avg)x
15.32
15.67
13.67
14.96
16.32
17.42
17.10
18.41
16.48
16.51
27.40
17.10
16.40
33
16.98
EV/EBITx
12.29
11.09
10.91
11.71
10.77
10.44
10.34
9.399
9.930
8.952
33.31
9.930
10.61
61
13.46
FCF yield (avg)%
22.07
23.78
21.94
22.92
21.19
18.64
16.01
15.80
17.03
17.02
22.33
17.02
19.92
21
19.38
FCF margin%
27.33
24.54
26.96
26.72
25.59
28.14
25.88
23.61
25.75
24.36
8.97
25.75
25.81
40
1.506
FCF / Net incomex
0.995
0.912
0.983
1.006
1.099
1.102
1.102
1.032
0.937
1.007
0.168
1.032
1.007
85
13.56
ROIC%
25.03
26.52
26.38
26.93
25.72
23.11
22.07
24.16
22.73
20.11
13.94
22.73
24.59
47
11.41
Return on equity%
19.90
17.08
17.64
15.52
14.46
15.58
13.42
13.67
12.91
10.20
6.37
13.42
14.99
5
8.79
Return on assets%
10.58
12.44
10.81
9.47
10.63
11.35
12.46
11.82
12.61
10.68
8.97
11.82
11.08
25
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
12.69%
8.43%
—
22.95
EPS growth%
2.97
5.42
5.65
7.46
8.62
10.56
10.94
9.34
9.98
10.56
9.97
10.56
8.98
87
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(6.46%)
(5.78%)
—
0.01
FCF per share£
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
8.22%
8.32%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.09%)
1.66%
—
24.13
Div yield (avg)%
8.24
9.40
7.95
6.24
6.51
6.79
8.99
7.50
6.55
7.88
27.95
7.50
7.69
74
27.88
Payout ratio%
5.59
5.35
4.47
4.04
3.29
5.11
5.83
8.46
10.59
10.09
17.74
8.46
5.47
69
10.55
Shares (diluted)M
14.90
16.96
18.36
19.04
20.67
21.64
20.22
19.56
19.69
18.12
10.29
(2.61%)
1.94%
66
27.42
Buyback yield%
3.31
2.09
4.93
2.92
5.04
4.90
3.23
6.11
5.15
4.59
17.19
4.90
4.74
46
1.144
D/E ratiox
0.981
1.036
1.138
1.205
1.243
1.391
1.514
1.662
1.761
2.078
1.778
1.662
1.317
27
0.132
Enterprise value£M
0.089
0.101
0.099
0.098
0.110
0.106
0.117
0.111
0.117
0.121
0.077
1.90%
2.33%
88
0.040
LT debt£M
0.059
0.053
0.047
0.048
0.046
0.050
0.048
0.049
0.049
0.055
0.102
3.63%
0.47%
10
Revenue
£0.134M
5.08%
1.00×
Cost of revenue
£0.089M
5.38%
1.03×
Operating expenses
£0.018M
4.79%
0.97×
Spread over hurdle
(4.89%)