0.744
Revenue£M
0.415
0.440
0.482
0.527
0.576
0.631
0.681
0.752
0.794
0.873
0.791
8.66%
8.46%
48
15.38
Revenue growth%
18.52
18.12
15.97
13.19
15.63
14.63
15.37
18.00
17.04
15.27
23.45
15.37
15.80
48
3.96
Gross margin%
20.86
20.93
19.38
19.79
19.31
18.11
17.68
16.50
15.33
13.16
2.95
16.50
18.71
16
9.37
Operating margin%
20.81
23.31
24.81
23.68
23.48
24.96
24.00
24.62
26.97
29.83
5.96
24.96
24.31
93
9.71
Net margin%
33.25
32.92
35.64
32.74
30.48
32.79
30.60
32.16
34.24
31.58
11.27
32.16
32.77
57
30.59
P/E ratio (avg)x
18.20
17.45
19.59
21.83
22.76
24.23
27.21
25.69
28.89
30.95
15.18
27.21
23.50
88
35.12
EV/EBITx
22.68
22.52
22.01
20.86
21.61
19.45
17.59
15.93
16.61
17.33
15.64
17.33
20.15
27
9.23
FCF yield (avg)%
16.84
18.42
15.87
17.74
19.35
21.38
23.13
21.50
18.88
21.12
15.03
21.38
19.12
88
28.34
FCF margin%
16.06
16.56
13.77
12.48
15.19
13.72
10.75
12.32
15.19
15.70
21.80
13.72
14.48
90
1.529
FCF / Net incomex
2.215
2.528
2.602
2.679
2.707
2.936
2.897
3.256
3.801
4.428
0.971
3.256
2.802
68
11.32
ROIC%
24.24
22.16
21.47
23.09
23.53
25.13
22.39
19.71
18.60
19.35
3.22
19.71
22.27
63
4.49
Return on equity%
25.78
28.21
28.34
25.99
28.47
30.56
29.18
26.31
27.51
29.56
2.02
29.18
28.27
65
17.75
Return on assets%
19.30
19.66
20.91
21.33
19.54
20.55
18.96
17.79
20.01
22.74
4.43
20.01
19.83
18
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
4.03%
1.99%
—
6.58
EPS growth%
12.96
13.20
15.26
12.63
10.27
7.62
9.48
6.64
6.34
4.58
9.97
6.64
9.87
44
0.01
Bookvalue per sh£
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
(0.97%)
0.58%
—
0.02
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.22%
(1.57%)
—
0.01
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.07
0.02
14.43%
9.88%
—
23.38
Div yield (avg)%
18.67
20.33
20.10
19.23
20.65
19.53
18.92
18.79
16.22
16.94
2.26
18.79
19.07
26
16.96
Payout ratio%
13.60
16.27
16.13
16.76
16.67
15.29
14.65
14.94
13.83
14.98
23.33
14.94
15.13
72
16.28
Shares (diluted)M
14.50
14.35
14.63
15.71
15.34
13.71
13.16
13.37
13.70
11.96
16.97
(4.86%)
(1.93%)
53
5.10
Buyback yield%
7.34
8.79
9.62
8.68
10.98
8.56
6.58
7.78
9.61
12.20
18.58
8.56
8.74
61
0.580
D/E ratiox
0.519
0.561
0.619
0.703
0.726
0.817
0.829
0.910
0.838
0.946
1.777
0.838
0.771
51
0.204
Enterprise value£M
0.303
0.322
0.324
0.284
0.286
0.288
0.290
0.310
0.265
0.232
0.185
(4.11%)
(2.26%)
56
0.879
LT debt£M
0.950
1.032
1.070
1.116
1.170
1.142
1.283
1.250
1.349
1.380
0.425
3.36%
3.95%
59
Revenue
£0.873M
8.46%
1.00×
Cost of revenue
£0.611M
8.46%
1.00×
Operating expenses
£0.144M
7.78%
0.94×
Goodwill & intangibles
16.63%
Spread over hurdle
18.41%