0.492
Revenue£M
2.352
2.390
2.347
2.314
2.358
2.349
2.359
2.414
2.465
2.465
0.544
0.89%
0.35%
45
15.90
Revenue growth%
35.56
36.02
36.82
36.19
36.58
38.04
40.90
42.34
41.44
39.09
10.67
40.90
37.43
63
22.57
Gross margin%
15.07
17.87
20.01
21.23
23.80
25.33
27.95
30.11
30.55
31.07
2.38
30.11
24.56
93
10.35
Operating margin%
14.56
16.15
19.00
17.75
19.30
16.96
14.62
13.91
11.59
13.83
20.98
13.91
15.38
39
10.97
Net margin%
12.61
14.40
13.24
13.86
15.71
17.25
18.85
18.77
20.58
22.44
10.72
18.85
16.48
45
19.58
P/E ratio (avg)x
11.36
12.13
11.84
12.37
12.15
13.18
14.19
16.12
17.58
16.28
32.08
16.12
12.78
33
18.15
EV/EBITx
36.70
35.12
36.23
37.12
42.27
42.15
40.17
40.16
44.16
43.27
24.47
42.15
40.17
52
7.97
FCF yield (avg)%
24.53
23.42
22.89
21.56
22.87
20.33
21.96
20.66
21.93
24.49
8.23
21.93
22.41
25
7.12
FCF margin%
12.71
12.03
11.25
12.62
12.47
14.95
12.63
15.00
15.93
16.28
26.11
15.00
12.67
47
0.477
FCF / Net incomex
1.772
1.549
1.597
1.676
1.645
1.736
1.759
1.667
1.801
1.868
1.621
1.759
1.706
79
9.03
ROIC%
18.53
20.46
19.87
18.81
16.40
18.28
18.35
18.22
18.71
20.46
13.51
18.35
18.62
52
20.81
Return on equity%
23.58
22.28
20.43
21.92
19.92
20.48
20.96
19.87
22.49
23.85
3.98
20.96
21.44
8
15.96
Return on assets%
3.61
3.17
3.48
5.04
6.82
6.93
4.37
5.96
3.75
2.71
19.80
4.37
4.06
75
0.09
EPS£
0.05
0.05
0.04
0.04
0.03
0.04
0.03
0.04
0.04
0.03
0.09
0.24%
(4.46%)
—
24.13
EPS growth%
9.71
10.58
9.59
11.41
10.20
7.91
6.20
6.28
6.99
8.11
18.56
6.99
8.85
60
0.08
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.07
5.66%
5.33%
—
0.03
FCF per share£
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.07
0.61%
0.52%
—
0.02
Dividend per sh£
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
2.79%
1.90%
—
3.21
Div yield (avg)%
12.62
12.57
9.75
8.89
11.71
9.17
11.99
12.02
11.33
8.97
15.61
11.33
11.52
72
13.56
Payout ratio%
24.65
22.90
21.69
22.26
23.05
24.87
24.04
25.86
27.66
26.23
20.47
25.86
24.35
56
14.79
Shares (diluted)M
23.70
25.66
28.28
30.18
35.31
36.55
40.77
47.53
48.30
52.72
14.85
8.35%
8.49%
59
29.08
Buyback yield%
12.54
9.94
11.20
11.17
9.18
11.07
11.49
12.57
11.66
8.97
11.72
11.49
11.19
90
0.569
D/E ratiox
0.567
0.596
0.580
0.538
0.480
0.494
0.472
0.454
0.456
0.405
0.949
0.456
0.487
64
0.605
Enterprise value£M
0.305
0.314
0.324
0.360
0.345
0.378
0.353
0.377
0.343
0.340
1.199
(0.28%)
1.07%
36
1.313
LT debt£M
1.142
1.243
1.210
1.246
1.220
1.052
0.960
0.973
0.919
0.944
1.922
(5.01%)
(3.22%)
45
Revenue
£2.465M
0.35%
1.00×
Cost of revenue
£1.725M
0.35%
1.00×
Operating expenses
£0.503M
0.17%
0.98×
Spread over hurdle
17.30%