0.042
Revenue£M
0.106
0.114
0.122
0.136
0.145
0.157
0.167
0.184
0.197
0.216
0.045
8.28%
8.34%
24
3.24
Revenue growth%
14.31
12.02
12.89
14.26
13.86
10.91
11.07
8.72
9.65
8.47
17.71
9.65
11.55
31
2.22
Gross margin%
5.72
4.21
4.86
3.45
4.54
7.44
6.96
9.26
11.19
9.82
18.68
9.26
6.34
24
24.21
Operating margin%
25.42
26.97
29.01
26.53
23.61
26.03
28.88
28.33
28.06
28.07
20.33
28.07
27.52
33
19.98
Net margin%
24.44
24.00
22.31
24.60
24.48
25.87
24.29
21.69
23.09
21.85
21.80
23.09
24.15
89
26.46
P/E ratio (avg)x
54.92
64.49
62.09
62.73
69.17
75.21
81.12
84.93
87.03
92.37
23.49
84.93
72.19
15
34.57
EV/EBITx
35.36
35.99
38.54
36.23
33.73
29.89
30.27
26.18
25.36
23.79
11.59
26.18
32.00
93
3.75
FCF yield (avg)%
10.98
9.42
10.54
10.13
11.06
11.44
14.20
12.20
9.79
9.96
19.33
11.44
10.76
7
25.81
FCF margin%
3.21
1.13
2.53
1.18
1.20
0.40
1.81
2.44
1.61
4.25
16.33
1.81
1.71
52
1.327
FCF / Net incomex
0.291
0.287
0.307
0.324
0.285
0.281
0.244
0.264
0.280
0.281
0.881
0.280
0.283
38
8.31
ROIC%
10.01
10.55
10.19
10.55
12.32
15.17
15.22
12.88
15.24
13.86
5.79
15.17
12.60
66
25.41
Return on equity%
34.10
32.38
31.36
31.08
31.06
32.01
31.87
29.98
32.60
30.18
28.26
31.87
31.61
9
26.33
Return on assets%
12.51
10.55
9.26
11.38
13.20
11.05
14.03
13.12
15.25
14.02
11.71
14.02
12.81
50
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(5.04%)
(5.24%)
—
21.85
EPS growth%
12.88
12.38
10.18
13.00
10.25
12.90
15.52
15.22
14.68
12.75
8.53
14.68
12.89
25
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.96%
0.55%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
7.23%
5.84%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.63%)
(2.49%)
—
18.07
Div yield (avg)%
16.35
13.99
12.22
13.22
11.51
12.29
10.96
8.44
6.63
8.06
24.32
8.44
11.87
50
9.73
Payout ratio%
23.23
25.59
24.89
22.04
19.53
18.29
16.91
16.65
15.94
13.49
16.39
16.65
18.91
54
120.0
Shares (diluted)M
110.0
103.7
99.55
110.8
124.6
119.1
129.2
125.3
145.9
154.3
121.0
4.37%
3.09%
85
4.28
Buyback yield%
23.70
22.36
20.83
19.01
17.15
17.15
16.85
14.40
15.60
15.68
18.78
15.68
17.15
36
0.457
D/E ratiox
0.576
0.644
0.702
0.831
0.939
1.056
1.254
1.274
1.508
1.471
0.621
1.274
0.997
77
0.161
Enterprise value£M
0.165
0.157
0.150
0.146
0.166
0.171
0.198
0.190
0.203
0.220
0.175
5.86%
2.79%
17
0.229
LT debt£M
0.052
0.056
0.053
0.050
0.056
0.053
0.058
0.056
0.063
0.064
0.140
2.63%
3.38%
30
Revenue
£0.216M
8.34%
1.00×
Cost of revenue
£0.122M
8.58%
1.02×
Operating expenses
£0.031M
7.55%
0.93×
Cash and investments
14.60%
Spread over hurdle
25.08%