2.324
Revenue£M
3.347
3.374
3.460
3.516
3.474
3.542
3.630
3.596
3.626
2.457
2.642
0.62%
0.81%
24
9.69
Revenue growth%
24.62
21.99
20.85
23.62
20.66
18.88
17.85
20.15
20.07
29.99
9.17
20.07
20.75
47
4.16
Gross margin%
36.53
34.82
34.75
33.99
36.41
37.32
36.57
34.05
31.92
29.29
3.52
36.41
35.43
63
9.67
Operating margin%
18.40
15.59
18.26
16.43
14.52
13.83
13.48
12.42
14.25
4.28
28.69
13.83
15.06
52
7.08
Net margin%
20.93
23.31
23.16
20.74
22.92
23.73
24.93
22.38
22.47
9.52
24.71
22.92
22.70
14
18.73
P/E ratio (avg)x
13.73
13.57
15.19
15.78
17.59
18.91
18.39
20.71
23.52
20.36
8.789
18.91
16.68
49
26.65
EV/EBITx
29.63
35.01
38.72
39.22
45.00
52.05
60.95
71.25
80.21
7.786
24.80
60.95
42.11
20
7.14
FCF yield (avg)%
15.24
13.14
12.43
12.60
11.68
9.44
10.18
12.65
13.87
3.58
21.72
11.68
12.62
87
23.35
FCF margin%
8.94
6.17
5.26
6.28
7.99
6.26
8.61
10.98
12.88
16.50
14.73
8.61
8.21
59
1.436
FCF / Net incomex
0.238
0.264
0.268
0.290
0.296
0.291
0.330
0.337
0.314
0.639
1.380
0.314
0.291
63
17.00
ROIC%
11.40
11.11
9.78
11.25
12.20
11.46
9.72
12.01
14.34
26.69
14.76
12.01
11.33
60
11.72
Return on equity%
16.26
19.08
16.96
14.88
15.72
16.93
19.09
19.46
19.76
13.77
9.48
19.09
16.94
17
16.17
Return on assets%
16.29
13.52
11.03
9.20
12.03
12.26
10.26
11.10
13.08
5.26
21.26
12.03
12.14
14
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.57%)
2.09%
—
16.21
EPS growth%
10.43
10.02
11.27
11.31
12.87
14.78
13.74
11.59
11.05
18.72
14.14
12.87
11.29
35
0.01
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
5.45%
4.01%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
1.64%
1.65%
—
—
Dividend per sh£
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
4.75%
2.30%
—
19.79
Div yield (avg)%
25.99
25.83
24.49
22.27
22.54
19.74
22.65
24.38
25.89
9.74
7.32
22.65
24.44
42
18.83
Payout ratio%
31.97
33.42
35.74
34.97
34.37
33.63
33.93
32.63
34.05
25.46
16.12
33.93
33.78
94
136.1
Shares (diluted)M
110.9
95.79
89.55
89.22
96.57
97.84
94.88
91.32
99.39
142.1
136.6
2.18%
(1.12%)
91
12.93
Buyback yield%
17.42
15.32
13.98
11.78
14.63
15.06
13.24
15.45
18.15
24.00
19.99
15.06
15.19
23
0.254
D/E ratiox
0.340
0.369
0.362
0.332
0.356
0.332
0.367
0.408
0.466
0.354
0.114
0.367
0.359
58
2.679
Enterprise value£M
3.729
3.766
4.036
4.463
4.237
4.476
4.658
5.122
5.155
3.124
3.065
2.93%
5.67%
93
1.635
LT debt£M
0.719
0.809
0.925
0.995
1.131
1.099
1.256
1.427
1.416
0.979
1.814
7.32%
8.68%
74
Revenue
£3.626M
0.81%
1.00×
Cost of revenue
£2.462M
0.74%
0.99×
Operating expenses
£0.408M
0.73%
0.99×
Cash and investments
18.58%
Spread over hurdle
12.58%