0.223
Revenue£M
0.377
0.400
0.419
0.451
0.473
0.502
0.528
0.558
0.598
0.630
0.241
5.88%
5.94%
15
12.22
Revenue growth%
6.50
7.14
9.84
12.18
11.33
8.84
7.87
10.74
12.55
13.22
9.31
10.74
10.29
10
8.69
Gross margin%
29.92
28.89
26.32
27.39
30.33
31.21
31.43
30.03
31.14
32.77
5.22
31.21
30.18
49
19.92
Operating margin%
7.36
7.93
8.04
7.14
7.28
8.73
9.18
6.78
5.92
6.56
24.46
6.78
7.32
63
15.23
Net margin%
19.63
16.64
14.70
13.52
10.57
11.02
11.04
12.47
13.04
14.61
19.44
12.47
13.28
64
16.51
P/E ratio (avg)x
15.96
16.44
18.50
18.26
18.24
19.95
20.64
21.17
20.58
22.43
35.28
20.64
19.23
86
32.49
EV/EBITx
28.40
28.05
28.39
29.11
29.43
33.65
35.10
37.30
43.00
44.51
36.05
37.30
31.54
74
7.34
FCF yield (avg)%
24.27
22.48
23.05
24.53
21.64
19.91
20.68
22.18
22.94
23.59
20.28
22.18
22.71
43
29.60
FCF margin%
20.19
20.27
20.79
20.39
18.20
16.71
16.41
14.67
13.34
14.28
10.50
14.67
17.45
89
0.423
FCF / Net incomex
1.298
1.357
1.205
1.242
1.346
1.293
1.133
1.024
0.936
0.860
0.793
1.024
1.223
61
15.63
ROIC%
10.07
8.47
9.87
11.53
13.32
13.73
15.39
17.35
15.61
14.70
25.36
15.39
13.52
71
26.67
Return on equity%
21.49
18.60
18.01
17.41
20.12
17.39
15.37
17.78
20.11
18.74
16.74
17.78
18.30
77
4.18
Return on assets%
11.45
10.73
9.91
9.77
9.33
9.24
10.88
11.46
8.64
7.78
10.26
9.24
9.84
23
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
8.69%
8.35%
—
6.64
EPS growth%
19.18
19.85
22.38
19.43
21.97
20.49
17.72
19.06
17.68
16.20
24.82
17.72
19.31
83
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.12%
4.52%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
0.05%
0.09%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
5.67%
3.82%
—
4.73
Div yield (avg)%
8.17
7.80
9.53
7.18
8.12
7.23
8.49
6.50
5.71
4.98
2.39
6.50
7.51
20
13.54
Payout ratio%
5.54
6.63
7.77
8.62
5.84
7.79
5.14
2.34
2.15
1.96
26.73
2.34
5.69
57
152.9
Shares (diluted)M
274.4
325.0
323.3
378.0
371.2
422.9
492.9
565.7
622.5
710.0
153.2
13.85%
10.57%
34
21.71
Buyback yield%
13.22
13.59
16.42
18.04
19.28
18.60
20.75
19.36
22.12
25.01
29.17
20.75
18.94
93
0.511
D/E ratiox
0.366
0.347
0.314
0.346
0.318
0.353
0.362
0.375
0.389
0.391
0.513
0.375
0.358
54
0.492
Enterprise value£M
0.198
0.203
0.215
0.229
0.255
0.259
0.242
0.236
0.221
0.235
0.300
(1.66%)
1.40%
77
0.206
LT debt£M
0.322
0.333
0.317
0.329
0.327
0.312
0.338
0.330
0.334
0.328
0.455
0.07%
1.27%
80
Revenue
£0.630M
5.94%
1.00×
Cost of revenue
£0.325M
6.32%
1.04×
Operating expenses
£0.124M
5.28%
0.94×
Property and equipment
19.03%