7.139
Revenue£M
3.811
4.135
4.555
4.959
5.489
5.920
6.414
6.941
7.448
7.835
8.948
8.48%
8.66%
22
18.83
Revenue growth%
1.29
0.40
0.40
0.40
1.61
0.40
0.40
2.56
0.71
4.87
7.76
0.71
0.40
28
19.27
Gross margin%
9.87
6.96
5.97
6.61
5.66
2.80
1.75
0.40
2.24
13.96
6.18
2.24
5.82
64
13.54
Operating margin%
31.27
31.25
33.86
31.15
29.91
30.32
31.73
32.83
34.66
4.11
21.26
31.73
31.26
41
4.39
Net margin%
23.50
21.56
19.15
20.18
17.97
19.62
16.94
19.03
17.99
5.68
28.88
17.99
19.39
54
32.94
P/E ratio (avg)x
11.19
12.13
13.01
12.99
14.64
14.25
15.96
15.96
16.18
19.86
19.40
15.96
13.63
54
21.81
EV/EBITx
14.26
15.49
17.02
15.66
14.41
12.56
11.47
11.27
12.17
12.31
35.16
12.17
14.34
14
21.82
FCF yield (avg)%
22.03
20.86
23.19
20.91
18.00
19.66
18.63
16.78
18.08
12.19
15.33
18.08
20.26
41
10.10
FCF margin%
6.75
3.93
5.38
4.95
7.78
6.86
4.31
5.02
6.39
10.12
29.72
6.39
5.35
14
0.673
FCF / Net incomex
0.339
0.345
0.325
0.304
0.318
0.296
0.321
0.331
0.321
1.121
1.201
0.321
0.323
93
23.48
ROIC%
26.90
27.24
25.09
24.29
25.15
22.49
20.58
17.58
16.88
29.63
12.40
20.58
24.69
94
20.40
Return on equity%
19.85
21.52
23.30
25.60
26.31
23.91
24.15
23.29
24.85
16.49
16.52
24.15
23.60
79
9.62
Return on assets%
20.94
19.87
19.28
17.52
14.85
17.11
16.28
13.72
15.20
4.49
17.52
15.20
17.32
9
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
7.16%
9.20%
—
27.96
EPS growth%
16.00
15.07
12.64
15.07
13.99
16.30
19.10
20.52
21.58
4.56
27.21
19.10
15.53
8
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
4.22%
1.37%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
6.61%
5.26%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(6.70%)
(4.31%)
—
19.22
Div yield (avg)%
3.94
2.41
5.04
3.25
5.63
8.38
8.46
5.58
6.48
22.57
17.88
6.48
5.31
79
14.10
Payout ratio%
15.19
16.55
17.23
16.44
17.29
16.47
15.87
14.35
12.32
10.79
27.69
15.87
16.16
48
1.064
Shares (diluted)B
2.036
2.377
2.580
2.866
3.306
3.286
3.423
4.066
4.885
1.073
1.088
11.26%
11.39%
16
7.24
Buyback yield%
18.85
21.38
23.39
21.25
19.02
19.43
21.02
20.29
22.38
11.99
22.88
20.29
20.65
47
0.739
D/E ratiox
0.332
0.335
0.378
0.435
0.486
0.491
0.487
0.474
0.443
1.538
1.465
0.486
0.439
74
7.768
Enterprise value£M
3.471
3.696
3.992
3.852
3.427
3.430
3.752
4.004
3.994
7.875
8.175
0.72%
2.59%
11
6.172
LT debt£M
3.517
3.344
3.775
3.682
3.979
3.982
4.576
4.999
4.983
3.942
0.937
6.24%
3.87%
58
Revenue
£7.448M
8.66%
1.00×
Cost of revenue
£3.681M
8.79%
1.01×
Operating expenses
£1.661M
8.95%
1.03×
Property and equipment
14.92%
Goodwill & intangibles
14.87%