9.475
Revenue£M
12.76
13.50
14.27
15.66
16.85
18.33
20.09
21.79
23.03
24.49
9.937
7.76%
7.70%
28
9.19
Revenue growth%
6.01
4.08
1.65
0.40
1.27
0.81
0.40
0.40
0.40
0.77
20.01
0.40
0.79
70
15.78
Gross margin%
29.09
29.48
27.35
29.37
28.06
30.93
31.50
30.75
32.07
33.99
10.73
31.50
30.11
79
27.37
Operating margin%
14.76
12.26
13.69
13.94
14.78
16.53
19.21
20.84
19.06
17.44
23.43
19.06
15.66
45
6.26
Net margin%
12.79
14.13
13.33
12.79
12.29
15.25
13.83
16.60
16.73
18.08
15.32
16.60
13.98
74
12.87
P/E ratio (avg)x
30.29
34.32
33.99
37.13
42.34
44.82
50.41
49.88
54.13
58.50
19.48
50.41
43.58
8
35.78
EV/EBITx
30.34
29.03
31.13
35.82
40.51
40.37
38.66
42.80
43.26
43.71
14.32
42.80
39.52
40
17.74
FCF yield (avg)%
3.36
0.76
2.89
4.59
6.31
6.53
4.06
5.21
4.55
2.27
21.96
4.55
4.30
36
19.46
FCF margin%
24.96
25.12
24.94
24.44
27.22
28.45
27.02
25.72
23.43
24.64
28.71
25.72
25.04
55
0.632
FCF / Net incomex
0.567
0.559
0.501
0.437
0.416
0.401
0.347
0.356
0.343
0.311
0.787
0.347
0.408
93
11.09
ROIC%
20.56
21.23
19.23
19.23
20.85
22.57
21.97
19.54
19.10
21.14
22.16
21.14
20.71
16
11.71
Return on equity%
10.62
12.69
11.20
13.24
14.10
12.74
13.69
12.74
9.87
12.81
4.90
12.74
12.74
39
28.50
Return on assets%
18.60
20.84
21.92
20.13
22.33
23.71
21.07
21.81
19.97
22.64
11.93
21.81
21.44
17
0.03
EPS£
0.03
0.04
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
(3.74%)
(0.50%)
—
13.26
EPS growth%
16.50
14.80
14.71
12.82
9.91
9.42
10.63
13.33
14.44
15.32
13.21
13.33
13.89
64
0.03
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.69%
(2.70%)
—
0.02
FCF per share£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.03
0.02
5.96%
5.44%
—
0.03
Dividend per sh£
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.77%
8.79%
—
25.13
Div yield (avg)%
15.76
18.49
15.55
16.71
17.52
15.11
14.63
14.68
16.96
19.39
4.63
15.11
16.24
71
23.77
Payout ratio%
16.48
17.59
19.32
19.73
22.07
21.42
21.22
21.99
22.38
20.68
6.41
21.42
20.95
70
167.5
Shares (diluted)M
242.9
238.7
287.2
318.9
359.9
371.8
367.6
438.4
453.3
466.5
167.9
5.33%
8.15%
45
11.58
Buyback yield%
29.13
28.30
29.25
31.23
30.13
32.56
31.86
34.24
31.25
28.72
14.47
31.86
30.68
11
1.099
D/E ratiox
1.768
1.703
1.629
1.492
1.433
1.328
1.238
1.365
1.543
1.494
1.539
1.365
1.493
79
20.48
Enterprise value£M
13.33
12.16
12.83
13.77
12.18
11.36
11.25
12.35
11.08
12.05
21.21
(0.22%)
(0.16%)
64
20.96
LT debt£M
15.00
16.15
19.17
21.54
25.16
29.80
34.12
34.39
38.76
41.04
14.10
10.28%
11.83%
89
Revenue
£24.49M
7.70%
1.00×
Cost of revenue
£17.14M
7.70%
1.00×
Operating expenses
£5.442M
7.79%
1.01×
Cash and investments
16.61%
Spread over hurdle
(6.17%)