22.30
RevenueE£M
32.03
34.16
36.77
40.04
43.48
45.77
48.26
51.13
54.38
58.86
24.89
6.24%
7.02%
35
11.92
Revenue growth%
17.74
19.50
21.91
20.61
22.07
22.34
22.75
22.18
21.13
21.50
23.31
22.18
21.70
6
27.07
Gross margin%
11.80
12.55
12.95
10.84
10.63
9.83
8.62
6.48
6.94
7.57
2.21
7.57
10.23
86
15.19
Operating margin%
28.86
29.49
28.88
28.44
28.00
26.48
29.01
26.98
28.87
30.60
19.61
28.87
28.87
25
16.54
Net margin%
10.70
9.73
10.58
10.42
10.56
11.21
11.47
13.45
12.73
11.86
23.87
11.86
10.95
19
25.57
P/E ratio (avg)x
34.31
34.68
33.04
35.19
39.33
41.45
46.16
44.39
45.47
45.85
8.667
45.47
40.39
91
11.07
EV/EBITx
12.44
14.30
15.43
16.53
19.26
18.55
20.58
22.60
23.58
24.79
19.73
22.60
18.90
15
24.37
FCF yield (avg)%
15.64
12.97
14.37
16.33
16.89
15.73
16.41
16.38
17.32
16.77
14.22
16.41
16.36
35
5.53
FCF margin%
24.81
22.29
22.41
25.20
24.50
21.83
20.30
19.17
17.09
20.02
25.60
20.02
22.06
9
0.389
FCF / Net incomex
2.465
2.517
2.607
2.756
2.928
3.304
3.753
3.822
4.254
4.827
0.386
3.822
3.116
62
6.98
ROIC%
13.62
16.41
16.05
14.41
13.06
10.73
9.15
8.22
5.65
4.48
22.77
8.22
11.90
53
6.87
Return on equity%
0.40
0.40
0.46
2.94
2.34
0.40
0.40
0.40
2.03
0.40
11.61
0.40
0.40
24
16.14
Return on assets%
14.84
16.51
14.16
13.31
12.35
10.96
12.90
14.18
12.18
11.98
6.38
12.18
13.11
60
0.13
EPSE£
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.14
5.91%
3.92%
—
15.50
EPS growth%
2.84
4.39
1.97
0.40
0.40
0.40
2.73
2.00
4.73
3.45
8.38
2.73
2.37
34
0.05
Bookvalue per shE£
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.10
(5.66%)
(4.03%)
—
0.10
FCF per shareE£
0.14
0.16
0.15
0.15
0.15
0.18
0.18
0.18
0.18
0.19
0.05
3.98%
4.68%
—
0.08
Dividend per shE£
0.09
0.09
0.10
0.11
0.11
0.12
0.12
0.12
0.13
0.13
0.09
2.14%
4.75%
—
11.47
Div yield (avg)%
22.44
20.95
21.66
21.36
23.98
25.14
22.58
20.43
18.16
17.22
29.63
20.43
21.51
85
11.98
Payout ratio%
14.14
11.35
10.19
13.13
14.10
13.74
16.08
16.14
17.70
14.88
11.02
16.08
14.12
65
178.0
Shares (diluted)M
254.4
273.7
262.1
280.5
295.4
292.0
314.5
337.7
352.0
343.8
186.1
3.08%
3.95%
66
2.37
Buyback yield%
16.38
13.65
14.69
14.52
14.24
14.19
11.43
14.39
15.97
13.20
28.60
14.19
14.32
41
1.616
D/E ratiox
0.959
0.843
0.781
0.806
0.756
0.789
0.772
0.785
0.676
0.723
1.646
0.772
0.783
16
23.25
Enterprise valueE£M
26.69
27.16
27.20
30.14
31.42
28.92
30.15
33.03
36.50
37.87
24.98
3.81%
3.87%
73
39.81
LT debtE£M
34.40
38.52
35.21
35.15
35.31
37.38
36.17
35.39
38.03
43.47
6.469
4.24%
2.74%
69
Revenue
E£58.86M
7.02%
1.00×
Cost of revenue
E£25.11M
6.90%
0.99×
Operating expenses
E£13.40M
6.71%
0.97×
Goodwill & intangibles
20.30%
Property and equipment
20.04%
Cash and investments
15.46%