1.276
Revenue£M
7.079
7.066
7.062
7.238
7.404
7.312
7.220
7.333
7.233
7.419
1.338
0.04%
0.62%
59
11.05
Revenue growth%
19.16
17.61
15.26
13.94
16.09
14.48
12.16
12.45
13.00
13.97
9.77
13.00
14.22
26
12.95
Gross margin%
16.82
16.58
19.23
20.30
18.55
18.67
20.36
23.35
22.65
25.55
6.42
22.65
19.77
9
29.20
Operating margin%
1.12
4.07
5.04
6.74
4.04
5.57
8.29
6.81
6.01
6.59
7.73
6.59
5.79
91
25.25
Net margin%
16.08
17.09
19.74
17.48
19.65
19.05
18.17
20.19
19.12
18.51
18.67
19.05
18.78
90
20.25
P/E ratio (avg)x
27.12
25.63
21.96
23.51
24.94
25.89
23.61
24.48
25.77
22.98
18.60
24.48
24.71
72
23.74
EV/EBITx
30.41
34.46
40.75
48.87
49.67
52.15
61.58
62.72
72.33
71.24
15.47
62.72
50.91
70
17.76
FCF yield (avg)%
3.94
3.94
4.68
2.94
1.66
3.67
3.94
3.08
5.65
7.50
16.38
3.94
3.94
61
25.56
FCF margin%
15.44
14.69
12.72
15.41
13.52
15.39
13.52
13.24
11.30
13.12
17.73
13.24
13.52
46
0.242
FCF / Net incomex
0.120
0.115
0.112
0.110
0.114
0.134
0.157
0.177
0.180
0.196
0.398
0.177
0.127
40
17.58
ROIC%
26.59
27.69
28.13
29.29
29.41
26.68
27.99
26.46
29.27
29.57
8.31
27.99
28.06
9
14.63
Return on equity%
10.69
11.09
12.65
14.15
16.30
15.32
12.37
13.45
14.74
16.10
28.05
14.74
13.80
42
12.72
Return on assets%
0.40
0.64
0.48
0.40
0.40
0.40
0.40
1.82
0.40
0.40
26.26
0.40
0.40
90
0.07
EPS£
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
4.31%
1.69%
—
28.94
EPS growth%
20.36
20.77
21.65
23.07
25.10
25.47
24.13
23.81
21.29
21.57
21.99
23.81
22.36
92
0.02
Bookvalue per sh£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.51%
2.29%
—
0.02
FCF per share£
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.14
0.15
0.18
0.05
11.92%
12.21%
—
0.06
Dividend per sh£
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.55%
0.59%
—
16.94
Div yield (avg)%
7.34
6.39
8.80
9.08
6.28
6.82
4.34
7.25
8.45
5.86
4.38
6.82
7.04
87
14.56
Payout ratio%
30.87
30.41
28.22
26.97
25.91
25.27
25.54
23.45
24.60
22.82
20.48
24.60
25.73
90
67.66
Shares (diluted)M
68.54
74.96
75.06
72.89
75.99
74.41
83.69
88.87
84.26
95.58
67.91
4.69%
4.09%
42
27.85
Buyback yield%
28.96
29.48
30.78
30.12
33.12
33.54
32.86
34.44
32.55
33.47
20.86
33.47
32.71
38
0.239
D/E ratiox
0.561
0.575
0.538
0.542
0.524
0.489
0.507
0.521
0.504
0.544
0.886
0.507
0.531
82
1.022
Enterprise value£M
6.381
6.692
6.977
7.165
8.341
9.542
9.135
9.406
9.249
10.09
3.943
3.88%
5.30%
47
5.396
LT debt£M
9.202
8.947
8.763
10.07
10.19
10.08
10.58
10.50
11.04
12.48
3.882
4.14%
4.84%
10
Revenue
£7.419M
0.62%
1.00×
Cost of revenue
£4.091M
0.71%
1.01×
Operating expenses
£1.432M
(0.10%)
0.93×
Goodwill & intangibles
17.35%
Property and equipment
16.12%
Spread over hurdle
10.47%