0.085
Revenue£M
0.144
0.154
0.170
0.188
0.201
0.214
0.228
0.250
0.269
0.092
0.102
7.42%
8.56%
32
26.04
Revenue growth%
0.40
0.61
0.40
1.11
4.02
3.34
2.44
3.53
2.31
14.74
4.65
3.34
1.71
51
29.32
Gross margin%
18.61
21.51
20.55
17.64
17.56
18.68
19.99
22.96
22.12
25.95
29.83
19.99
19.73
72
15.47
Operating margin%
1.82
3.49
5.87
6.75
8.67
7.81
5.16
8.00
10.47
4.91
19.40
8.00
6.31
40
26.32
Net margin%
21.25
23.45
21.52
23.78
21.01
21.83
19.01
20.86
17.87
23.50
11.22
20.86
21.13
17
32.00
P/E ratio (avg)x
35.88
39.45
44.78
49.19
56.04
62.21
70.47
81.65
82.82
22.33
22.57
70.47
52.62
64
27.46
EV/EBITx
21.52
22.71
20.54
19.19
20.99
19.17
18.21
18.22
18.40
36.84
22.69
18.40
19.86
67
24.82
FCF yield (avg)%
31.74
32.49
32.56
32.91
33.80
34.49
31.93
30.57
27.88
17.04
4.73
31.93
32.52
78
28.31
FCF margin%
34.23
33.22
34.28
35.50
37.26
37.17
37.18
35.50
35.84
14.52
29.91
37.17
35.50
18
0.140
FCF / Net incomex
0.359
0.353
0.321
0.330
0.327
0.332
0.344
0.313
0.326
0.506
0.121
0.327
0.331
14
16.28
ROIC%
22.66
20.94
20.76
19.88
22.78
24.27
23.19
21.81
23.04
4.42
4.78
23.04
22.23
84
9.88
Return on equity%
7.10
9.01
7.77
10.43
8.45
9.76
9.06
10.46
13.07
7.49
23.46
9.76
9.11
73
22.09
Return on assets%
26.53
23.88
22.93
24.59
23.61
21.00
21.65
24.19
23.43
6.05
29.53
23.43
23.69
41
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(2.88%)
0.06%
—
7.09
EPS growth%
1.77
2.36
3.21
5.59
8.34
11.07
9.93
11.43
10.77
28.99
26.17
10.77
6.97
47
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
1.39%
(1.12%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
14.06%
9.05%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(4.88%)
(4.34%)
—
23.14
Div yield (avg)%
10.08
10.43
7.89
7.89
5.77
8.26
7.49
8.03
6.35
25.74
15.11
7.49
7.96
62
9.82
Payout ratio%
14.81
16.31
13.76
10.86
11.82
12.04
10.82
9.07
8.95
17.40
21.61
10.82
11.93
42
6.151
Shares (diluted)B
8.445
8.948
9.845
11.69
13.05
12.81
12.96
13.49
14.63
6.213
6.044
4.59%
6.16%
22
24.50
Buyback yield%
8.72
7.25
5.74
8.62
5.65
6.93
6.64
8.86
8.79
8.15
17.26
6.93
7.93
54
0.248
D/E ratiox
2.922
3.199
3.135
3.321
3.301
3.376
3.237
3.111
3.312
1.718
0.948
3.301
3.218
63
0.229
Enterprise value£M
0.132
0.143
0.155
0.161
0.147
0.146
0.135
0.128
0.121
0.016
0.187
(5.53%)
(2.21%)
65
0.123
LT debt£M
0.103
0.106
0.124
0.127
0.147
0.165
0.187
0.182
0.206
0.081
0.158
10.27%
8.44%
51
Revenue
£0.269M
8.56%
1.00×
Cost of revenue
£0.188M
8.56%
1.00×
Operating expenses
£0.044M
8.62%
1.01×
Cash and investments
19.28%
Property and equipment
18.46%
Spread over hurdle
19.64%