0.303
Revenue£M
0.210
0.225
0.245
0.258
0.274
0.287
0.303
0.316
0.339
0.319
0.336
5.59%
6.27%
51
7.49
Revenue growth%
29.78
27.84
25.63
24.73
25.92
27.60
26.42
28.00
26.94
4.54
4.08
26.94
27.27
9
10.40
Gross margin%
21.01
19.89
17.02
15.60
15.72
14.16
11.58
12.07
9.27
21.01
27.94
12.07
15.66
83
20.78
Operating margin%
11.91
10.84
10.45
8.98
11.75
14.55
16.60
13.93
12.64
7.74
26.63
13.93
12.27
81
3.17
Net margin%
19.39
18.18
16.36
15.10
15.59
16.49
16.36
18.76
16.08
25.21
20.59
16.36
16.43
40
24.27
P/E ratio (avg)x
12.03
12.89
11.52
10.34
9.902
8.934
8.576
7.676
8.133
22.05
15.45
8.576
10.12
37
13.50
EV/EBITx
17.69
17.61
17.91
17.39
18.41
19.08
18.96
18.30
20.16
26.58
10.68
18.96
18.11
10
16.03
FCF yield (avg)%
14.27
13.32
14.73
15.98
15.56
14.10
15.47
16.38
15.34
20.56
19.71
15.47
15.40
34
21.21
FCF margin%
23.34
25.47
28.09
30.92
33.86
34.95
35.31
33.58
34.24
10.03
23.29
34.24
32.25
44
1.303
FCF / Net incomex
0.406
0.375
0.344
0.304
0.301
0.263
0.237
0.204
0.214
1.691
1.507
0.237
0.302
30
4.46
ROIC%
10.11
10.37
12.15
12.53
15.24
15.26
12.89
13.55
15.38
17.15
8.88
15.24
12.71
17
27.08
Return on equity%
16.69
16.52
18.80
18.90
20.14
18.37
15.49
15.73
13.65
29.60
15.46
15.73
17.39
78
27.05
Return on assets%
16.53
16.24
14.91
15.77
15.85
16.02
13.13
13.59
11.82
4.11
21.98
13.59
15.34
33
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
5.74%
5.51%
—
6.64
EPS growth%
24.43
22.72
24.93
24.24
21.62
19.62
19.48
19.71
20.67
24.69
27.97
19.71
22.17
92
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.71%)
(5.87%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
4.31%
7.01%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
2.92%
2.61%
—
27.33
Div yield (avg)%
23.32
23.94
26.29
24.59
24.64
21.93
18.94
18.22
17.82
6.95
18.28
18.94
23.63
29
4.62
Payout ratio%
3.70
5.31
4.41
2.20
4.14
4.54
6.01
5.00
5.86
4.33
6.44
5.00
4.47
33
11.28
Shares (diluted)B
10.96
12.21
11.59
11.46
12.06
13.47
15.83
14.99
16.27
11.49
11.21
7.26%
4.58%
43
16.79
Buyback yield%
16.80
17.65
18.52
18.83
20.19
20.00
17.53
16.84
15.49
20.19
16.93
17.53
17.59
81
0.150
D/E ratiox
2.596
2.799
2.892
2.866
2.798
2.769
2.766
3.269
3.520
0.721
0.805
2.798
2.798
62
0.278
Enterprise value£M
0.116
0.110
0.113
0.108
0.105
0.112
0.118
0.106
0.100
0.064
0.232
(1.67%)
(2.22%)
16
0.035
LT debt£M
0.033
0.034
0.038
0.041
0.041
0.042
0.047
0.049
0.051
0.089
0.283
4.64%
4.91%
37
Revenue
£0.339M
6.27%
1.00×
Cost of revenue
£0.221M
6.49%
1.02×
Operating expenses
£0.042M
4.87%
0.88×
Spread over hurdle
(1.81%)