0.700
Revenue£M
0.870
0.905
0.911
0.937
0.943
0.995
1.012
1.053
1.068
1.104
0.740
3.20%
2.91%
43
15.55
Revenue growth%
12.74
13.30
13.56
16.54
14.47
13.08
11.01
10.09
8.52
6.15
19.55
10.09
12.91
15
18.34
Gross margin%
3.23
0.40
2.41
2.44
1.59
0.40
1.19
0.40
3.23
4.68
13.33
1.19
2.00
52
5.34
Operating margin%
0.58
0.40
0.40
1.52
0.40
0.40
2.22
4.39
1.67
3.59
27.71
2.22
1.05
88
11.62
Net margin%
18.56
20.96
19.87
20.74
19.64
21.38
23.58
26.57
27.17
24.82
9.18
24.82
21.17
80
28.16
P/E ratio (avg)x
18.10
18.29
20.16
18.82
20.82
21.92
21.47
22.29
22.62
24.02
19.86
22.29
21.15
38
27.58
EV/EBITx
29.04
26.79
24.53
24.86
25.54
25.97
26.43
28.27
24.38
24.86
35.82
25.97
25.75
32
6.36
FCF yield (avg)%
27.50
28.39
29.90
27.61
28.95
29.06
29.87
28.01
28.16
27.92
3.85
28.16
28.27
61
5.88
FCF margin%
30.10
28.72
26.82
24.10
25.78
26.77
28.68
28.80
29.98
30.69
11.51
28.80
28.70
36
0.289
FCF / Net incomex
0.384
0.418
0.386
0.401
0.411
0.438
0.437
0.424
0.409
0.431
1.706
0.431
0.415
28
22.30
ROIC%
26.69
24.12
24.10
21.98
24.84
25.39
26.70
28.32
26.18
23.33
24.98
26.18
25.12
61
12.05
Return on equity%
11.57
8.66
11.04
8.66
10.58
9.69
11.37
9.34
7.25
8.56
9.94
9.34
9.51
94
4.00
Return on assets%
27.79
26.29
25.69
28.56
30.98
32.11
29.73
32.00
29.63
32.29
16.23
32.00
29.68
41
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.96%
2.02%
—
29.32
EPS growth%
15.07
15.79
14.30
15.33
14.50
11.80
11.17
12.79
14.32
17.27
18.26
12.79
14.41
36
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
16.19%
13.24%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.81%)
(2.23%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
4.71%
6.37%
—
23.93
Div yield (avg)%
6.93
7.09
5.87
6.00
5.19
3.79
6.70
5.13
7.78
4.86
15.36
5.13
5.93
81
27.30
Payout ratio%
24.64
25.09
27.35
24.92
23.46
21.69
22.63
20.67
21.14
22.33
26.61
21.69
23.04
84
1.058
Shares (diluted)B
1.221
1.303
1.392
1.373
1.531
1.702
1.567
1.468
1.489
1.419
1.027
(1.52%)
0.91%
8
23.74
Buyback yield%
14.14
15.84
18.33
21.12
23.71
25.08
26.76
29.56
31.32
32.32
13.31
29.56
24.40
65
0.361
D/E ratiox
1.544
1.614
1.540
1.416
1.374
1.284
1.335
1.275
1.421
1.394
0.244
1.335
1.405
44
0.275
Enterprise value£M
0.391
0.381
0.372
0.359
0.386
0.340
0.325
0.286
0.311
0.340
0.747
(2.55%)
(2.19%)
34
0.838
LT debt£M
0.684
0.673
0.671
0.724
0.810
0.773
0.843
0.968
1.029
1.034
0.727
5.02%
4.68%
75
Revenue
£1.104M
2.91%
1.00×
Cost of revenue
£0.662M
3.08%
1.02×
Operating expenses
£0.135M
2.47%
0.96×
Goodwill & intangibles
17.92%
Spread over hurdle
10.28%