0.143
Revenue£M
0.100
0.101
0.104
0.108
0.111
0.113
0.119
0.122
0.123
0.125
0.148
2.52%
2.77%
68
23.28
Revenue growth%
4.10
2.53
5.07
3.07
4.01
1.76
0.40
0.40
0.40
1.41
11.30
0.40
2.15
79
13.42
Gross margin%
13.74
10.86
12.01
11.76
13.36
15.21
17.75
20.38
23.33
20.42
11.36
20.38
14.48
43
21.66
Operating margin%
17.40
16.88
18.63
18.88
19.99
19.03
21.22
23.92
25.44
22.50
21.56
22.50
19.51
51
23.66
Net margin%
23.52
20.77
23.10
20.11
19.34
17.21
15.89
16.44
18.56
16.98
7.67
16.98
18.95
49
19.84
P/E ratio (avg)x
16.65
14.15
14.01
13.57
12.57
13.20
13.61
12.63
13.05
11.32
8.669
13.05
13.38
14
19.82
EV/EBITx
34.39
30.45
33.21
31.59
32.42
33.16
29.48
31.45
29.50
32.86
33.78
31.45
32.01
55
12.27
FCF yield (avg)%
30.67
29.42
30.85
30.68
29.61
29.60
31.45
29.35
27.55
24.61
16.44
29.35
29.60
43
15.43
FCF margin%
8.76
6.08
6.16
8.06
5.28
7.66
10.17
9.34
11.96
12.04
20.93
10.17
8.41
92
1.579
FCF / Net incomex
2.039
2.304
2.596
2.661
2.612
2.811
3.123
3.241
3.138
2.935
1.333
3.123
2.736
26
24.83
ROIC%
30.52
29.70
30.41
31.20
30.77
33.70
35.69
35.89
33.11
33.11
18.13
33.70
32.15
48
24.72
Return on equity%
25.28
23.36
26.17
26.47
25.26
27.67
26.91
25.35
22.43
23.71
22.68
25.35
25.31
48
29.83
Return on assets%
0.74
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.05
0.75
4.48
0.40
0.40
79
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.05%)
0.85%
—
11.25
EPS growth%
16.28
13.37
14.40
16.08
17.98
18.94
18.53
18.56
18.14
18.25
29.76
18.53
18.06
45
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.97%
4.18%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
0.36%
(1.60%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
7.05%
3.50%
—
4.13
Div yield (avg)%
14.25
16.92
16.07
17.03
17.88
15.40
16.67
15.22
12.43
13.29
25.48
15.22
15.73
37
15.62
Payout ratio%
13.90
12.01
12.02
11.12
9.60
10.11
11.41
10.39
11.36
8.43
28.54
10.39
11.24
40
82.21
Shares (diluted)M
104.6
116.4
115.9
117.3
132.8
126.3
142.4
161.6
186.8
200.2
85.35
8.56%
6.40%
87
9.64
Buyback yield%
12.19
12.69
14.71
15.13
13.47
15.21
16.77
17.97
18.88
19.50
24.65
17.97
15.17
10
0.267
D/E ratiox
0.186
0.161
0.171
0.168
0.175
0.168
0.174
0.163
0.165
0.153
1.055
0.165
0.168
90
0.122
Enterprise value£M
0.125
0.152
0.179
0.193
0.197
0.236
0.277
0.326
0.345
0.400
0.068
15.29%
12.16%
75
0.114
LT debt£M
0.046
0.042
0.044
0.044
0.040
0.040
0.042
0.046
0.046
0.050
0.120
4.52%
0.70%
84
Revenue
£0.125M
2.77%
1.00×
Cost of revenue
£0.085M
2.71%
0.99×
Operating expenses
£0.018M
2.75%
1.00×
Property and equipment
21.11%
Spread over hurdle
(4.71%)