0.386
Revenue£M
0.433
0.443
0.459
0.469
0.469
0.475
0.484
0.483
0.502
0.426
0.429
1.37%
1.54%
39
19.45
Revenue growth%
1.51
0.40
0.40
1.08
2.23
2.30
4.14
4.59
6.13
15.58
11.86
4.14
2.26
87
26.14
Gross margin%
17.46
18.87
20.91
22.05
23.08
24.53
26.97
25.22
28.13
7.52
28.21
25.22
22.57
30
24.93
Operating margin%
17.78
19.37
20.83
23.19
25.37
24.61
26.32
25.24
26.90
25.94
26.64
25.37
23.90
51
4.96
Net margin%
0.87
0.90
0.40
0.40
0.98
2.26
0.45
0.92
0.40
27.88
14.96
0.92
0.66
34
35.42
P/E ratio (avg)x
17.20
19.00
17.30
15.26
15.06
15.45
14.32
14.04
13.86
23.62
19.34
14.32
15.36
53
27.13
EV/EBITx
25.76
27.91
25.06
22.26
23.31
24.30
23.82
24.04
22.01
37.92
17.29
23.82
24.17
17
16.24
FCF yield (avg)%
21.23
23.25
21.95
22.16
23.43
21.24
21.27
20.46
19.83
20.42
17.35
21.24
21.25
69
21.72
FCF margin%
10.29
10.59
8.23
8.97
9.61
10.41
10.09
9.49
7.06
18.48
15.54
9.61
9.55
43
1.247
FCF / Net incomex
2.122
2.188
2.254
2.527
2.768
3.230
3.170
3.637
3.768
1.062
1.594
3.230
2.648
26
17.13
ROIC%
13.28
15.95
18.00
20.88
21.96
19.78
19.47
19.25
19.14
22.13
28.34
19.47
19.19
10
12.60
Return on equity%
20.18
19.75
18.66
18.30
15.79
17.41
18.76
21.56
19.59
25.75
23.39
18.76
19.18
88
12.13
Return on assets%
11.90
14.14
12.25
9.63
12.40
10.22
11.09
11.55
13.80
3.71
3.47
11.55
11.72
5
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
6.10%
3.46%
—
23.26
EPS growth%
11.70
11.51
10.94
12.09
9.76
12.10
14.78
17.06
17.05
6.03
3.33
14.78
11.90
73
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
10.59%
7.52%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.84%)
(2.42%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
3.84%
3.03%
—
12.61
Div yield (avg)%
23.02
20.86
22.28
21.50
22.47
20.69
21.90
22.68
22.47
11.72
26.70
22.47
22.09
46
13.98
Payout ratio%
20.59
17.61
20.09
21.56
21.51
21.33
22.32
21.40
23.19
8.51
27.54
21.51
21.44
47
3.000
Shares (diluted)B
2.841
3.085
2.754
2.739
2.806
2.486
2.552
2.553
2.701
3.018
3.000
(0.28%)
(1.94%)
93
10.55
Buyback yield%
30.89
29.86
27.75
24.96
24.48
26.06
23.58
26.28
28.07
21.23
18.44
26.06
27.01
55
0.550
D/E ratiox
0.786
0.859
0.832
0.819
0.768
0.792
0.873
0.898
0.961
1.057
0.584
0.873
0.836
49
0.024
Enterprise value£M
0.188
0.172
0.155
0.170
0.165
0.162
0.153
0.152
0.160
0.038
0.287
(1.24%)
(0.22%)
67
0.347
LT debt£M
0.317
0.348
0.342
0.367
0.359
0.376
0.378
0.360
0.386
0.029
0.395
1.00%
3.69%
19
Revenue
£0.502M
1.54%
1.00×
Cost of revenue
£0.302M
1.45%
0.99×
Operating expenses
£0.119M
1.47%
0.99×
Cash and investments
17.61%
Property and equipment
16.47%
Spread over hurdle
49.90%