0.692
Revenue£M
0.732
0.766
0.788
0.834
0.857
0.883
0.905
0.927
0.974
1.001
0.749
3.15%
3.84%
63
24.95
Revenue growth%
26.38
23.50
26.12
23.77
23.55
24.59
25.35
26.22
23.75
23.59
21.30
24.59
24.18
35
7.26
Gross margin%
9.64
10.48
10.92
11.61
14.58
12.63
13.91
11.91
11.01
13.16
24.31
12.63
11.76
52
7.02
Operating margin%
8.58
7.05
7.79
5.95
3.17
0.46
0.40
0.40
0.40
0.40
7.64
0.40
1.82
75
29.83
Net margin%
9.14
10.63
13.06
13.84
15.91
16.49
18.68
20.18
21.07
22.10
26.93
20.18
16.20
85
8.532
P/E ratio (avg)x
17.66
18.62
17.93
16.30
15.14
14.85
13.27
13.92
14.72
15.93
31.42
14.72
15.54
66
12.94
EV/EBITx
32.03
37.28
40.19
39.45
44.55
51.14
57.19
61.25
69.63
78.61
20.63
61.25
47.85
31
11.64
FCF yield (avg)%
27.85
28.05
28.23
27.17
29.65
27.20
24.25
22.99
21.65
20.38
26.19
22.99
27.19
90
26.47
FCF margin%
1.32
1.29
0.40
0.40
0.97
0.87
0.40
1.80
0.40
0.50
11.65
0.50
0.69
56
0.903
FCF / Net incomex
1.498
1.673
1.903
1.791
1.728
1.979
1.935
1.842
2.007
2.133
1.220
1.979
1.873
63
12.09
ROIC%
19.01
20.05
20.10
17.91
17.19
17.55
19.92
18.17
19.96
20.10
23.93
19.92
19.46
85
20.58
Return on equity%
13.47
15.67
18.42
20.80
20.85
22.49
22.00
19.74
21.19
21.49
13.46
21.49
20.83
12
6.73
Return on assets%
9.63
6.97
6.77
9.34
12.07
12.70
14.58
13.28
11.52
10.02
3.05
12.70
10.77
20
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
6.26%
6.39%
—
9.31
EPS growth%
2.16
4.92
6.27
6.34
6.59
8.44
11.35
11.23
13.94
16.81
17.85
11.35
7.51
83
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
3.61%
3.40%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
0.76%
2.47%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.41%
2.65%
—
24.19
Div yield (avg)%
1.39
1.83
2.73
3.40
2.87
1.72
3.34
5.82
5.78
2.98
19.82
3.34
2.93
94
9.29
Payout ratio%
22.05
22.65
20.45
22.65
22.41
20.43
18.37
16.75
17.36
17.91
28.88
17.91
20.44
64
0.465
Shares (diluted)B
0.643
0.686
0.683
0.795
0.889
0.909
1.094
1.288
1.345
1.512
0.452
11.21%
10.78%
69
25.75
Buyback yield%
22.32
23.62
24.10
23.94
23.98
21.11
23.99
26.41
29.11
26.18
23.37
26.18
23.99
63
0.173
D/E ratiox
0.777
0.826
0.840
0.762
0.683
0.658
0.680
0.723
0.753
0.716
1.668
0.716
0.738
18
0.163
Enterprise value£M
0.681
0.737
0.732
0.755
0.817
0.882
0.972
0.918
0.945
0.900
0.581
1.95%
1.90%
40
0.046
LT debt£M
0.588
0.568
0.515
0.467
0.492
0.471
0.484
0.463
0.473
0.527
0.804
1.38%
(0.30%)
44
Revenue
£1.001M
3.84%
1.00×
Cost of revenue
£0.455M
3.99%
1.01×
Operating expenses
£0.215M
3.71%
0.99×
Cash and investments
17.22%
Goodwill & intangibles
17.03%
Spread over hurdle
61.85%