0.292
Revenue£M
0.181
0.191
0.195
0.207
0.211
0.220
0.232
0.242
0.256
0.299
0.311
4.37%
4.35%
33
10.40
Revenue growth%
13.52
15.36
17.74
18.88
20.59
23.53
21.27
18.77
18.05
4.20
15.64
20.59
18.41
21
17.84
Gross margin%
17.60
17.30
19.56
17.79
18.09
16.80
18.42
20.87
21.83
20.71
13.68
18.42
18.22
45
16.49
Operating margin%
10.77
12.95
15.44
13.02
14.34
13.33
15.25
17.22
18.97
10.10
22.21
15.25
13.84
73
24.48
Net margin%
2.35
0.40
0.40
0.97
2.86
3.92
1.89
0.78
3.17
22.54
8.44
2.86
2.12
78
31.10
P/E ratio (avg)x
24.85
24.01
23.50
22.48
25.30
24.42
24.99
24.59
26.82
7.015
20.80
24.99
24.72
44
18.45
EV/EBITx
18.02
20.50
24.68
27.59
33.02
33.50
39.81
45.74
52.11
11.10
26.31
39.81
30.31
40
22.11
FCF yield (avg)%
28.65
28.54
26.54
26.90
27.60
24.73
26.00
27.07
25.42
16.20
10.47
26.00
26.81
67
21.56
FCF margin%
14.20
15.83
13.31
10.71
13.09
12.41
10.09
8.71
6.03
10.85
23.39
10.09
12.02
91
1.099
FCF / Net incomex
0.549
0.525
0.604
0.635
0.718
0.726
0.731
0.721
0.795
0.892
1.475
0.726
0.676
22
27.47
ROIC%
20.74
21.28
20.08
20.41
17.56
14.81
17.42
14.44
15.06
8.87
21.49
15.06
18.82
43
16.50
Return on equity%
9.48
8.33
9.19
11.56
11.31
9.07
7.68
9.74
12.37
16.46
9.22
9.74
9.33
24
4.82
Return on assets%
17.26
19.19
20.12
20.99
21.74
23.88
25.70
28.01
25.78
25.86
19.27
25.70
21.37
62
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
4.00%
0.15%
—
17.18
EPS growth%
6.03
6.89
9.38
10.08
11.16
14.06
11.28
13.31
15.68
23.14
20.69
13.31
10.62
29
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
9.63%
8.55%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(6.94%)
(5.34%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
1.68%
2.65%
—
9.56
Div yield (avg)%
19.11
18.31
20.52
21.61
18.98
17.11
18.17
19.56
22.49
15.33
10.65
18.98
19.05
14
12.38
Payout ratio%
3.05
4.44
2.83
0.40
2.78
2.66
5.60
6.51
6.23
7.60
28.59
5.60
2.94
76
9.801
Shares (diluted)B
15.04
15.50
16.84
18.34
18.90
21.53
22.37
22.86
22.14
9.549
9.713
3.84%
5.82%
41
6.25
Buyback yield%
17.20
18.01
17.37
18.01
17.92
20.53
17.81
19.10
17.51
7.32
18.91
17.92
17.87
27
0.948
D/E ratiox
1.004
1.085
1.222
1.300
1.374
1.318
1.455
1.596
1.713
1.731
0.145
1.455
1.309
53
0.292
Enterprise value£M
0.131
0.148
0.160
0.184
0.211
0.201
0.220
0.210
0.206
0.190
0.130
2.30%
4.42%
27
0.114
LT debt£M
0.201
0.185
0.188
0.184
0.188
0.197
0.185
0.177
0.191
0.287
0.061
0.71%
(0.27%)
85
Revenue
£0.256M
4.35%
1.00×
Cost of revenue
£0.158M
4.46%
1.01×
Operating expenses
£0.025M
3.73%
0.94×
Goodwill & intangibles
17.68%
Property and equipment
17.36%
Spread over hurdle
17.77%