0.182
Revenue£M
0.600
0.609
0.624
0.640
0.663
0.660
0.686
0.696
0.725
0.733
0.189
2.04%
2.00%
88
11.66
Revenue growth%
6.86
4.56
2.14
4.56
4.62
5.98
7.91
6.52
7.58
7.09
19.15
7.09
6.25
44
6.96
Gross margin%
20.09
19.67
17.96
15.98
13.23
14.68
13.73
12.47
12.12
12.61
28.64
12.61
14.21
82
11.94
Operating margin%
5.73
6.58
3.87
4.25
2.26
0.40
3.22
1.97
0.40
0.40
21.83
0.40
2.74
72
4.22
Net margin%
23.89
24.03
21.60
19.50
18.87
20.38
17.57
16.03
18.33
19.60
12.95
18.33
19.55
23
30.94
P/E ratio (avg)x
7.719
6.799
6.380
6.826
7.093
6.364
6.651
6.712
7.164
6.905
11.75
6.712
6.813
61
22.30
EV/EBITx
13.17
14.25
13.25
13.73
12.63
13.15
12.60
14.10
15.95
15.69
9.476
14.10
13.49
90
4.34
FCF yield (avg)%
10.36
12.13
13.44
11.03
12.85
15.84
17.42
18.43
16.91
18.97
13.34
17.42
14.64
80
15.16
FCF margin%
23.73
23.29
24.51
22.32
21.41
21.04
18.63
19.50
18.19
16.59
11.49
18.63
21.23
59
0.399
FCF / Net incomex
1.376
1.556
1.838
1.988
2.332
2.615
2.486
2.852
3.043
3.471
0.493
2.852
2.409
61
13.06
ROIC%
2.42
4.77
3.74
5.51
7.01
9.42
10.07
11.56
10.66
10.37
17.57
10.37
8.21
11
2.55
Return on equity%
4.66
6.88
4.16
5.64
6.65
7.81
6.43
4.79
4.10
2.70
18.18
4.79
5.21
39
21.74
Return on assets%
6.48
6.20
3.78
2.03
3.34
1.40
2.55
1.78
1.73
1.44
16.80
1.73
2.29
64
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(6.09%)
(2.05%)
—
12.59
EPS growth%
10.45
10.96
12.26
11.91
9.07
7.07
9.11
7.86
8.19
10.20
26.30
8.19
9.65
48
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(9.61%)
(6.86%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(6.55%)
(3.38%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.34%
5.70%
—
18.97
Div yield (avg)%
25.77
24.99
25.61
24.59
21.89
23.19
25.80
23.88
25.10
27.25
21.21
25.10
25.05
49
10.75
Payout ratio%
22.97
25.58
24.14
22.89
20.66
23.36
20.44
19.13
22.10
24.79
17.66
22.10
22.93
83
2.442
Shares (diluted)B
2.134
2.274
2.111
1.972
2.035
2.239
2.300
2.407
2.601
2.358
2.458
3.00%
0.45%
43
2.73
Buyback yield%
15.87
15.79
18.31
16.42
16.79
14.22
14.08
11.86
10.68
13.36
11.09
13.36
15.01
49
1.647
D/E ratiox
1.202
1.162
1.112
1.257
1.392
1.575
1.530
1.528
1.661
1.567
0.376
1.567
1.460
44
0.467
Enterprise value£M
0.336
0.396
0.430
0.457
0.434
0.413
0.481
0.475
0.559
0.596
0.152
6.57%
6.56%
21
0.421
LT debt£M
0.434
0.435
0.453
0.478
0.519
0.578
0.587
0.651
0.718
0.652
0.056
4.68%
5.26%
55
Revenue
£0.733M
2.00%
1.00×
Cost of revenue
£0.497M
1.86%
0.99×
Operating expenses
£0.110M
1.80%
0.98×
Spread over hurdle
(3.33%)