0.396
Revenue£M
0.355
0.381
0.419
0.447
0.497
0.533
0.585
0.639
0.695
0.766
0.426
9.01%
9.03%
48
18.71
Revenue growth%
14.55
13.18
16.16
14.59
12.75
12.45
12.18
10.85
7.90
6.98
8.68
10.85
12.60
51
19.64
Gross margin%
8.73
5.92
4.60
2.88
4.77
2.33
3.94
3.31
3.13
0.54
3.32
3.13
3.63
86
22.11
Operating margin%
1.34
3.67
6.26
5.68
5.69
7.53
5.38
2.80
3.17
0.61
21.08
3.17
4.53
26
6.16
Net margin%
21.03
23.48
21.48
22.72
20.37
20.82
20.51
21.13
24.09
22.56
22.92
21.13
21.31
84
8.802
P/E ratio (avg)x
73.11
83.62
96.80
94.91
94.71
103.4
112.3
130.5
137.1
150.8
30.03
130.5
100.1
33
19.08
EV/EBITx
12.44
12.07
12.27
13.20
13.63
15.99
18.37
21.59
21.22
24.29
37.78
21.22
14.81
94
2.68
FCF yield (avg)%
19.15
17.90
19.85
22.11
21.02
20.38
22.42
20.24
17.29
15.83
4.26
20.24
20.04
79
22.49
FCF margin%
9.15
8.67
7.67
10.09
11.49
11.62
9.37
8.14
5.49
4.68
27.25
8.14
8.91
32
0.256
FCF / Net incomex
1.059
1.034
1.124
1.086
1.184
1.183
1.145
1.200
1.083
1.113
0.535
1.145
1.118
28
15.84
ROIC%
28.33
30.53
27.66
29.64
27.52
26.40
29.22
30.63
32.36
33.65
8.27
30.63
29.43
16
16.83
Return on equity%
8.71
6.36
4.53
7.30
6.45
7.34
7.20
4.85
6.08
8.88
6.66
7.20
6.83
68
2.13
Return on assets%
31.09
29.57
27.18
26.83
27.47
26.53
29.47
30.66
28.30
30.42
21.16
29.47
28.88
8
0.04
EPS£
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.05
1.93%
1.10%
—
24.80
EPS growth%
12.68
14.31
16.08
15.63
16.14
18.00
20.13
23.12
24.45
22.62
23.25
22.62
17.07
83
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
4.20%
5.69%
—
0.04
FCF per share£
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.01
6.84%
7.44%
—
0.04
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.36%
3.72%
—
25.90
Div yield (avg)%
29.69
30.21
29.19
32.00
33.19
34.05
35.67
34.30
35.75
36.33
25.93
35.67
33.62
8
19.82
Payout ratio%
17.16
15.35
13.32
10.55
10.27
8.99
11.55
9.72
8.07
7.69
17.15
8.99
10.41
94
8.123
Shares (diluted)M
7.371
7.449
6.427
7.032
7.178
7.567
6.586
6.974
6.729
6.879
7.944
(0.85%)
(1.59%)
44
5.31
Buyback yield%
0.40
0.40
0.40
0.40
0.40
2.74
5.51
4.55
4.36
6.87
16.23
4.55
1.57
18
0.568
D/E ratiox
0.993
1.039
1.146
1.205
1.183
1.209
1.314
1.190
1.213
1.289
0.886
1.213
1.197
62
0.585
Enterprise value£M
0.100
0.107
0.118
0.124
0.121
0.124
0.114
0.116
0.126
0.133
0.111
2.00%
2.07%
66
0.344
LT debt£M
0.802
0.880
0.996
1.062
1.141
1.078
1.073
1.006
0.949
1.087
0.037
(0.97%)
2.86%
32
Revenue
£0.766M
9.03%
1.00×
Cost of revenue
£0.499M
8.85%
0.98×
Operating expenses
£0.128M
9.21%
1.02×
Property and equipment
18.02%
Spread over hurdle
(3.90%)