1.383
Revenue£M
1.028
1.110
1.199
1.292
1.345
1.448
1.559
1.671
1.763
1.846
1.451
6.53%
6.57%
27
26.28
Revenue growth%
21.30
23.77
23.61
25.05
24.89
23.69
24.94
27.82
29.20
27.51
15.65
27.51
24.91
30
6.79
Gross margin%
11.02
8.95
7.45
9.66
8.43
6.51
8.25
10.73
10.50
8.01
16.46
8.25
8.69
14
14.36
Operating margin%
22.83
21.32
18.65
16.41
17.44
19.19
17.91
15.24
14.37
14.14
17.34
15.24
17.68
9
27.93
Net margin%
21.31
21.58
18.99
21.56
21.92
22.24
23.13
25.87
26.35
23.99
9.62
23.99
22.08
91
30.19
P/E ratio (avg)x
14.44
16.39
18.21
19.46
22.35
21.45
24.70
28.72
28.41
31.93
31.27
28.41
21.90
88
16.91
EV/EBITx
25.23
22.11
21.86
22.00
22.24
22.97
23.93
24.56
21.91
20.55
31.27
22.97
22.17
12
16.01
FCF yield (avg)%
15.32
13.99
12.94
15.18
17.35
18.16
17.40
20.04
22.16
21.09
29.58
20.04
17.38
28
17.39
FCF margin%
12.14
11.82
14.79
12.31
13.05
11.18
12.29
11.10
13.16
11.94
25.73
11.94
12.22
82
1.130
FCF / Net incomex
1.498
1.482
1.575
1.706
1.695
1.690
1.481
1.490
1.441
1.487
1.349
1.487
1.494
31
5.38
ROIC%
10.72
10.03
7.73
7.00
4.09
3.97
2.42
1.94
2.89
0.40
26.64
2.42
4.03
9
27.10
Return on equity%
4.67
6.01
8.10
6.54
7.46
6.32
7.91
10.11
13.07
10.56
15.76
10.11
7.69
72
2.36
Return on assets%
25.29
28.03
30.15
29.71
26.94
27.61
28.85
31.07
28.91
30.85
13.83
28.91
28.88
19
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(1.44%)
(1.82%)
—
29.82
EPS growth%
15.56
17.47
15.42
17.21
15.17
15.35
15.47
12.55
13.00
12.78
19.18
13.00
15.38
25
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
10.94%
10.36%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
10.01%
8.17%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.30%)
2.04%
—
29.17
Div yield (avg)%
3.44
0.83
0.40
3.30
4.82
5.96
6.12
6.17
8.02
6.02
5.17
6.12
5.39
38
20.68
Payout ratio%
18.37
18.12
20.85
20.68
21.89
20.18
18.30
19.85
20.01
22.62
24.11
20.01
20.10
17
0.590
Shares (diluted)B
1.136
1.207
1.234
1.238
1.402
1.437
1.638
1.666
2.005
2.315
0.590
10.56%
8.97%
90
8.63
Buyback yield%
21.09
19.19
18.56
17.06
16.27
15.43
17.05
19.88
22.44
20.48
4.65
19.88
18.87
51
1.199
D/E ratiox
2.198
2.250
2.200
2.250
2.441
2.441
2.909
3.065
3.037
3.367
0.124
3.037
2.441
87
0.226
Enterprise value£M
1.596
1.377
1.385
1.363
1.363
1.476
1.497
1.410
1.401
1.405
1.255
0.61%
(0.66%)
33
0.214
LT debt£M
1.999
2.279
2.606
2.879
3.020
3.455
3.687
4.119
4.266
4.277
0.552
7.21%
8.58%
68
Revenue
£1.846M
6.57%
1.00×
Cost of revenue
£0.978M
6.44%
0.99×
Operating expenses
£0.258M
6.88%
1.03×
Property and equipment
15.25%
Goodwill & intangibles
14.96%