5.287
Revenue£M
4.496
4.786
5.137
5.686
6.074
6.641
7.129
7.857
8.360
8.915
5.454
7.98%
7.88%
6
10.82
Revenue growth%
14.28
11.47
11.91
10.12
7.20
9.55
10.03
12.26
10.30
8.66
17.52
10.03
10.21
64
28.56
Gross margin%
2.14
0.40
0.40
0.40
0.42
0.40
0.40
0.40
0.40
0.98
18.17
0.40
0.40
69
9.39
Operating margin%
25.94
28.05
25.34
26.03
24.40
23.05
25.83
27.63
28.62
29.65
4.48
27.63
25.98
91
20.25
Net margin%
2.43
3.66
2.37
0.98
1.32
4.01
5.78
3.98
4.24
6.23
5.87
4.24
3.82
79
11.66
P/E ratio (avg)x
42.94
42.76
41.41
37.91
40.61
41.34
38.17
42.50
44.25
43.47
15.43
42.50
41.95
57
24.91
EV/EBITx
11.85
10.34
9.434
9.912
10.69
9.946
10.11
10.02
10.02
8.911
14.86
10.02
10.02
14
27.47
FCF yield (avg)%
18.97
20.59
23.24
23.48
22.89
22.99
22.32
19.35
17.87
18.84
18.04
19.35
21.45
59
26.25
FCF margin%
22.53
19.69
21.19
23.19
20.34
20.60
21.82
21.79
24.44
22.84
18.31
21.82
21.81
85
0.752
FCF / Net incomex
0.301
0.357
0.413
0.428
0.492
0.501
0.505
0.496
0.507
0.561
0.206
0.505
0.494
85
25.80
ROIC%
21.63
21.31
19.12
17.73
18.02
16.53
19.06
19.86
20.95
18.67
21.69
19.06
19.09
38
12.15
Return on equity%
25.89
28.44
30.06
30.00
31.34
32.23
32.20
33.28
34.68
34.17
3.95
33.28
31.77
68
20.95
Return on assets%
11.00
11.51
11.91
9.64
7.17
7.82
8.11
8.62
9.43
8.99
16.39
8.62
9.21
66
0.03
EPS£
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.04
1.84%
1.39%
—
24.60
EPS growth%
15.99
17.68
18.20
18.16
16.90
15.60
13.06
15.65
17.84
16.68
4.86
15.65
16.79
51
0.05
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.05
(3.73%)
(1.04%)
—
0.04
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(3.52%)
(4.26%)
—
0.02
Dividend per sh£
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.03
0.04
0.03
(3.50%)
(3.75%)
—
4.89
Div yield (avg)%
18.51
18.01
15.76
15.60
12.92
10.22
12.09
13.95
11.43
10.60
5.08
11.43
13.44
11
11.67
Payout ratio%
3.04
0.68
0.40
0.40
0.40
1.82
0.40
2.51
3.39
1.21
14.52
1.82
0.95
60
80.54
Shares (diluted)M
87.02
79.66
84.53
83.22
77.77
72.27
73.69
69.04
70.77
75.83
84.60
(0.51%)
(2.40%)
66
2.70
Buyback yield%
11.13
10.34
11.65
12.31
15.25
16.21
15.44
15.09
12.36
9.74
17.43
15.09
12.33
76
1.301
D/E ratiox
0.778
0.706
0.658
0.650
0.592
0.504
0.498
0.539
0.516
0.549
0.335
0.516
0.570
52
6.396
Enterprise value£M
7.299
7.471
7.882
7.958
8.449
9.181
9.135
8.738
9.825
10.97
6.916
5.36%
4.66%
20
4.941
LT debt£M
1.735
1.568
1.555
1.501
1.627
1.479
1.520
1.696
1.646
1.604
1.664
(0.29%)
(0.53%)
23
Revenue
£8.915M
7.88%
1.00×
Cost of revenue
£5.838M
7.73%
0.99×
Operating expenses
£1.122M
7.73%
0.99×
Spread over hurdle
(5.01%)