0.057
Revenue£M
0.068
0.071
0.074
0.076
0.077
0.081
0.086
0.090
0.096
0.098
0.063
5.04%
4.34%
56
10.49
Revenue growth%
4.53
5.57
3.13
4.95
7.57
5.32
2.91
0.85
0.40
1.62
15.07
1.62
3.83
36
13.74
Gross margin%
24.49
24.03
24.96
27.57
26.32
25.02
27.88
27.17
29.20
26.99
29.75
27.17
26.66
37
10.08
Operating margin%
23.15
20.50
20.82
19.31
21.68
21.18
23.04
25.72
27.41
27.51
13.92
25.72
22.36
44
27.27
Net margin%
9.12
8.61
7.57
8.93
10.10
9.15
8.57
6.79
4.84
4.04
6.46
6.79
8.59
18
20.49
P/E ratio (avg)x
30.00
28.60
30.60
29.62
31.38
31.65
28.04
28.73
25.66
26.67
14.58
28.04
29.18
21
10.07
EV/EBITx
13.48
12.28
12.83
12.00
11.73
12.02
11.43
13.01
12.06
13.08
7.331
12.06
12.17
65
14.70
FCF yield (avg)%
26.29
24.30
22.32
23.68
22.52
21.24
20.51
20.31
17.67
20.17
2.46
20.31
21.78
47
11.38
FCF margin%
27.61
29.96
30.06
28.10
25.33
27.46
25.55
24.68
27.58
28.49
12.30
27.46
27.59
88
1.107
FCF / Net incomex
1.885
1.864
1.921
1.929
1.814
1.823
1.752
1.818
1.747
1.639
1.719
1.752
1.821
47
13.44
ROIC%
12.20
10.58
12.84
15.30
13.59
13.95
15.66
13.19
14.74
13.54
28.47
13.95
13.57
21
25.09
Return on equity%
7.26
9.57
8.50
9.15
9.66
8.86
9.29
7.84
7.30
4.90
19.65
7.84
8.68
49
17.54
Return on assets%
17.36
14.85
14.15
12.88
15.60
15.68
13.19
15.59
18.32
19.00
25.84
15.68
15.59
78
0.26
EPS£
0.16
0.17
0.20
0.20
0.20
0.23
0.26
0.30
0.33
0.36
0.27
12.79%
10.30%
—
26.32
EPS growth%
17.21
18.89
20.08
17.13
14.28
11.61
12.95
13.48
11.20
13.75
5.90
12.95
14.02
24
0.28
Bookvalue per sh£
0.18
0.20
0.18
0.19
0.19
0.21
0.21
0.19
0.21
0.21
0.22
1.82%
1.53%
—
0.18
FCF per share£
0.29
0.32
0.29
0.29
0.29
0.28
0.29
0.31
0.34
0.31
0.26
1.66%
1.03%
—
0.13
Dividend per sh£
0.21
0.23
0.22
0.19
0.17
0.17
0.16
0.14
0.12
0.13
0.16
(6.16%)
(5.21%)
—
21.99
Div yield (avg)%
6.39
6.49
3.61
3.99
5.54
3.34
3.92
4.91
7.81
8.78
15.47
4.91
5.22
12
4.70
Payout ratio%
19.43
20.05
17.77
17.10
17.45
14.67
14.27
15.10
17.14
15.06
20.45
15.06
17.12
6
0.130
Shares (diluted)M
0.164
0.181
0.176
0.182
0.191
0.212
0.221
0.249
0.265
0.246
0.126
5.18%
3.77%
41
22.15
Buyback yield%
15.16
17.91
16.79
14.81
12.55
15.38
17.60
17.37
16.10
15.71
27.88
16.10
15.90
51
1.108
D/E ratiox
0.729
0.854
0.891
1.017
1.159
1.288
1.528
1.518
1.637
1.775
1.056
1.528
1.224
31
—
Enterprise value£M
0.028
0.026
0.026
0.024
0.024
0.028
0.031
0.031
0.033
0.039
0.085
9.65%
4.61%
83
0.092
LT debt£M
0.011
0.011
0.011
0.012
0.013
0.015
0.016
0.017
0.018
0.021
0.048
9.49%
8.07%
50
Revenue
£0.098M
4.34%
1.00×
Cost of revenue
£0.065M
4.10%
0.98×
Operating expenses
£0.016M
5.39%
1.11×
Goodwill & intangibles
18.23%
Spread over hurdle
(5.74%)