1.662
Revenue£M
7.395
7.835
8.577
9.083
9.747
10.26
11.04
12.10
13.13
14.08
1.753
7.64%
7.54%
31
2.31
Revenue growth%
6.43
7.51
6.89
9.70
9.19
8.29
5.54
7.42
9.39
11.26
13.91
8.29
7.90
21
24.66
Gross margin%
24.73
23.46
22.22
19.27
16.65
18.74
17.91
19.00
19.89
18.29
9.73
18.74
19.14
67
27.32
Operating margin%
12.83
14.35
13.05
12.09
10.59
11.08
10.87
13.70
11.40
12.78
18.92
11.40
12.43
90
27.22
Net margin%
0.40
0.40
0.40
0.40
0.60
1.87
4.66
5.31
4.74
5.85
15.47
4.74
1.23
89
20.46
P/E ratio (avg)x
11.73
11.17
10.40
9.589
10.63
10.80
11.34
11.15
11.18
10.92
34.81
11.15
11.04
83
6.713
EV/EBITx
19.54
22.84
22.33
22.42
25.36
28.62
29.43
28.43
31.89
37.40
13.78
29.43
26.90
79
21.58
FCF yield (avg)%
18.87
16.55
16.00
13.39
12.49
10.13
11.24
9.64
7.00
5.38
15.83
9.64
11.86
90
23.24
FCF margin%
27.08
24.52
26.01
26.26
28.60
26.53
26.00
23.66
26.12
28.80
21.83
26.12
26.19
72
1.298
FCF / Net incomex
1.420
1.524
1.606
1.553
1.457
1.330
1.331
1.317
1.177
1.278
0.251
1.317
1.375
75
17.32
ROIC%
6.43
5.26
6.45
9.42
8.82
8.65
10.59
9.04
11.22
11.47
12.47
10.59
8.93
23
18.78
Return on equity%
16.97
14.30
15.83
15.30
16.74
15.35
16.49
14.62
13.24
12.47
6.55
14.62
15.33
91
7.86
Return on assets%
23.47
21.62
23.98
26.87
28.34
27.91
27.71
30.08
28.57
29.18
2.13
28.57
27.81
8
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.67%
7.00%
—
13.19
EPS growth%
27.82
27.96
29.54
26.62
25.90
25.40
26.36
29.13
26.99
25.26
5.68
26.36
26.81
8
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.97%)
(2.24%)
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.58%
4.60%
—
—
Dividend per sh£
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.11%)
0.47%
—
7.70
Div yield (avg)%
14.27
13.64
12.74
12.99
10.33
9.46
8.29
5.48
6.04
6.93
6.07
6.93
9.89
62
25.44
Payout ratio%
4.26
4.22
4.69
7.47
4.77
3.48
2.67
2.03
1.63
2.49
13.28
2.49
3.85
37
0.772
Shares (diluted)B
1.176
1.147
1.130
1.205
1.255
1.172
1.059
0.991
1.091
1.219
0.777
(0.57%)
0.91%
93
12.29
Buyback yield%
2.73
3.79
5.45
6.01
5.67
7.23
10.10
8.30
9.29
7.08
27.11
8.30
6.55
85
1.551
D/E ratiox
1.415
1.444
1.487
1.371
1.343
1.345
1.478
1.430
1.449
1.432
1.302
1.432
1.431
45
0.484
Enterprise value£M
0.498
0.503
0.462
0.447
0.474
0.448
0.409
0.366
0.364
0.369
9.901
(4.88%)
(3.72%)
71
0.534
LT debt£M
11.26
11.86
11.25
11.72
11.95
13.18
14.58
16.94
15.92
17.79
1.929
8.28%
4.53%
33
Revenue
£14.08M
7.54%
1.00×
Cost of revenue
£9.858M
7.54%
1.00×
Operating expenses
£2.051M
6.76%
0.93×
Cash and investments
16.79%
Spread over hurdle
(3.31%)