0.279
Revenue£M
0.327
0.348
0.382
0.411
0.447
0.482
0.533
0.590
0.628
0.296
0.300
8.85%
8.93%
41
19.21
Revenue growth%
12.60
10.02
8.44
8.79
7.38
6.09
7.42
9.59
7.60
17.06
11.74
7.42
8.61
68
26.75
Gross margin%
7.95
6.82
8.30
5.46
7.56
6.67
5.84
6.09
4.53
14.79
2.24
6.09
6.75
10
6.61
Operating margin%
9.21
7.93
9.89
7.05
7.12
6.06
7.93
7.28
9.12
10.41
13.15
7.28
7.93
66
25.78
Net margin%
6.09
6.47
9.06
7.92
9.47
11.56
9.84
12.12
14.93
20.17
25.86
11.56
9.27
13
6.415
P/E ratio (avg)x
27.18
29.11
32.99
32.39
37.37
38.64
37.76
38.47
38.39
22.46
11.67
38.39
35.18
40
30.77
EV/EBITx
5.613
4.866
4.738
5.026
5.112
4.397
4.530
4.608
4.114
25.94
31.25
4.530
4.802
13
8.84
FCF yield (avg)%
3.73
2.52
3.04
3.55
1.42
0.40
1.88
4.15
6.98
3.87
17.89
1.88
2.78
17
25.18
FCF margin%
10.56
8.12
9.36
6.67
7.91
7.85
6.50
4.12
4.98
16.07
29.56
6.50
7.88
36
0.713
FCF / Net incomex
0.540
0.603
0.583
0.633
0.704
0.708
0.669
0.648
0.704
0.140
1.549
0.704
0.640
71
11.41
ROIC%
27.91
27.86
27.44
27.94
29.62
28.90
30.03
30.54
32.93
9.95
26.84
30.03
28.42
88
20.02
Return on equity%
23.06
25.31
22.76
21.45
24.29
24.14
25.16
22.22
19.88
3.03
21.05
24.14
22.91
56
11.80
Return on assets%
23.27
22.88
23.42
20.76
20.09
22.48
23.24
22.93
25.36
23.59
11.45
22.93
23.09
21
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.82%)
1.47%
—
25.65
EPS growth%
4.98
2.12
1.28
0.40
0.40
1.71
4.67
2.43
3.05
2.58
12.62
2.43
2.27
64
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.26%)
(2.53%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
7.68%
6.22%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
0.12%
1.37%
—
19.47
Div yield (avg)%
17.88
17.40
19.48
18.95
18.45
19.93
21.38
22.27
21.22
18.64
4.33
21.22
19.22
34
4.96
Payout ratio%
3.97
1.87
0.40
1.32
1.52
3.92
5.20
3.17
4.70
21.43
8.97
3.92
3.55
16
34.71
Shares (diluted)B
27.38
25.39
23.98
23.95
24.36
22.37
20.54
18.87
18.39
34.78
33.87
(5.15%)
(4.63%)
58
7.36
Buyback yield%
18.38
16.04
16.69
17.58
16.86
14.20
16.73
15.58
18.42
25.64
13.74
16.73
16.79
67
0.956
D/E ratiox
0.440
0.386
0.391
0.386
0.363
0.335
0.291
0.270
0.276
1.193
0.866
0.291
0.374
54
0.483
Enterprise value£M
0.521
0.586
0.540
0.540
0.504
0.471
0.467
0.482
0.484
0.410
0.395
(2.16%)
0.50%
78
0.036
LT debt£M
0.121
0.135
0.131
0.152
0.162
0.165
0.161
0.166
0.160
0.442
0.397
1.05%
4.41%
42
Revenue
£0.628M
8.93%
1.00×
Cost of revenue
£0.301M
9.17%
1.02×
Operating expenses
£0.129M
8.30%
0.94×
Property and equipment
17.44%
Spread over hurdle
12.33%