0.297
Revenue£M
0.684
0.733
0.784
0.862
0.949
1.033
1.119
1.225
1.312
1.443
0.315
8.75%
8.44%
64
3.31
Revenue growth%
0.40
0.40
2.76
4.09
1.81
0.44
0.40
2.03
1.12
2.23
17.18
1.12
1.46
36
23.00
Gross margin%
22.35
19.57
17.81
19.04
21.00
19.16
18.71
18.49
18.80
20.24
10.65
18.80
19.10
64
11.70
Operating margin%
10.08
7.21
8.06
6.68
7.06
6.22
3.45
2.03
4.65
5.92
3.48
4.65
6.45
57
6.62
Net margin%
4.59
5.71
8.27
7.54
7.56
7.51
5.24
5.72
8.12
7.06
5.59
7.06
7.28
69
15.09
P/E ratio (avg)x
22.87
22.31
22.04
22.74
22.67
22.97
24.01
27.48
30.80
36.89
15.12
27.48
22.92
79
15.03
EV/EBITx
20.81
21.73
18.98
16.28
17.57
17.85
18.80
17.95
17.31
18.74
24.09
17.95
18.35
94
26.65
FCF yield (avg)%
30.33
33.27
32.43
31.64
34.56
37.52
37.52
40.48
38.71
36.84
3.02
37.52
35.70
47
7.01
FCF margin%
3.85
1.22
0.40
3.08
5.62
4.55
1.61
1.96
0.40
0.40
13.79
1.61
1.78
20
0.256
FCF / Net incomex
1.794
1.941
1.889
1.716
1.625
1.558
1.672
1.681
1.640
1.581
0.899
1.640
1.676
11
20.81
ROIC%
19.42
22.05
20.44
18.83
17.97
15.33
13.16
13.78
13.20
13.63
6.21
13.63
16.65
44
2.69
Return on equity%
10.31
12.23
11.66
11.95
13.95
14.10
15.86
13.83
16.04
18.23
6.70
15.86
13.89
76
23.48
Return on assets%
18.23
17.10
19.83
16.99
14.71
15.81
16.52
17.39
17.09
17.46
5.95
17.09
17.09
94
—
EPS£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
8.80%
9.77%
—
4.96
EPS growth%
5.11
5.80
3.20
4.20
3.33
2.22
4.33
4.45
7.21
9.42
27.57
4.45
4.39
24
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
0.01
(0.72%)
(0.97%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.25%
1.58%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.37%
8.66%
—
11.55
Div yield (avg)%
27.21
24.64
25.23
22.81
20.53
18.46
21.00
19.59
16.99
15.00
17.50
18.46
20.76
31
21.35
Payout ratio%
19.65
22.53
24.21
24.18
21.96
22.94
20.53
19.05
20.36
21.10
18.37
20.53
21.53
20
135.7
Shares (diluted)M
193.9
219.8
236.7
221.8
250.5
262.6
277.5
271.0
275.8
292.7
134.6
3.16%
5.17%
47
9.03
Buyback yield%
3.82
2.89
2.59
1.64
2.42
4.48
3.22
1.90
2.83
0.40
22.03
2.83
2.71
58
0.682
D/E ratiox
0.552
0.530
0.524
0.576
0.597
0.557
0.525
0.576
0.572
0.546
1.776
0.557
0.554
41
1.618
Enterprise value£M
1.993
2.077
1.980
2.091
2.098
2.452
2.780
2.720
2.607
2.685
1.297
5.06%
4.24%
94
1.027
LT debt£M
2.252
2.544
2.647
2.676
3.060
2.923
3.227
3.631
3.910
3.863
0.499
4.77%
6.51%
93
Revenue
£1.443M
8.44%
1.00×
Cost of revenue
£1.010M
8.64%
1.02×
Operating expenses
£0.275M
7.50%
0.92×
Property and equipment
19.27%
Goodwill & intangibles
18.39%
Spread over hurdle
(3.75%)