0.210
Revenue£M
0.225
0.245
0.261
0.280
0.303
0.322
0.343
0.368
0.390
0.228
0.239
6.89%
7.44%
70
4.38
Revenue growth%
0.40
1.60
1.77
1.22
0.40
2.46
0.40
0.40
0.40
15.63
12.80
0.40
0.40
83
26.43
Gross margin%
26.50
27.25
29.92
29.18
27.17
25.62
27.48
26.77
27.02
10.81
17.56
27.02
27.10
24
21.26
Operating margin%
2.96
1.10
0.58
1.96
3.23
0.41
1.83
2.53
3.70
13.87
20.90
2.53
2.08
41
14.64
Net margin%
3.75
5.04
3.01
2.28
2.53
0.76
0.40
0.40
0.40
2.53
14.65
0.40
2.41
29
31.91
P/E ratio (avg)x
51.49
50.76
53.64
61.09
68.66
82.25
95.22
103.4
105.5
18.91
37.47
95.22
64.88
53
36.28
EV/EBITx
24.35
24.54
24.25
22.52
23.31
20.42
20.74
21.57
19.02
30.16
27.33
20.74
22.92
78
6.84
FCF yield (avg)%
3.11
1.79
2.48
4.17
5.03
2.75
1.48
4.35
6.23
19.32
26.43
4.35
3.64
21
15.23
FCF margin%
12.01
12.67
15.03
16.55
16.65
17.11
19.15
19.35
16.90
14.02
4.86
17.11
16.60
40
1.393
FCF / Net incomex
1.831
1.924
2.095
2.117
2.372
2.378
2.358
2.272
2.270
0.717
0.945
2.358
2.194
32
17.60
ROIC%
15.79
16.02
16.49
15.92
18.12
19.20
20.23
21.63
22.28
11.74
17.12
20.23
17.30
8
9.55
Return on equity%
9.08
6.43
5.64
5.75
7.02
9.90
9.00
11.10
8.52
19.90
6.14
9.00
8.76
6
21.02
Return on assets%
0.40
1.81
0.40
3.23
3.89
1.59
3.30
5.13
7.58
15.33
26.15
3.89
2.52
10
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(6.14%)
0.10%
—
2.49
EPS growth%
29.32
31.01
32.32
31.98
29.21
28.57
28.24
27.04
27.96
3.53
27.34
28.24
28.89
7
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.94%
1.85%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
13.94%
9.18%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
4.17%
2.48%
—
7.19
Div yield (avg)%
11.98
13.96
12.45
12.66
11.14
8.38
7.99
6.35
5.42
17.79
8.96
7.99
11.56
88
12.70
Payout ratio%
24.97
23.11
21.66
22.82
24.30
23.30
23.28
20.79
21.05
21.04
3.48
23.28
23.20
28
53.70
Shares (diluted)B
92.24
96.48
92.80
104.7
98.23
113.0
129.9
140.4
147.1
56.07
55.56
7.04%
5.80%
7
10.73
Buyback yield%
17.84
15.96
12.96
10.62
10.45
10.29
12.34
10.71
12.35
22.44
16.65
10.71
12.34
12
0.864
D/E ratiox
1.297
1.318
1.419
1.486
1.769
1.894
2.021
2.332
2.632
0.883
1.531
2.021
1.627
60
0.291
Enterprise value£M
0.147
0.149
0.161
0.167
0.182
0.178
0.197
0.213
0.234
0.046
0.085
6.93%
7.42%
60
0.189
LT debt£M
0.257
0.292
0.284
0.315
0.330
0.377
0.390
0.393
0.408
0.258
0.074
5.34%
5.31%
73
Revenue
£0.390M
7.44%
1.00×
Cost of revenue
£0.261M
7.42%
1.00×
Operating expenses
£0.079M
8.04%
1.06×