8.020
Revenue£M
6.771
6.958
7.072
7.266
7.481
7.780
8.056
8.400
8.573
8.636
9.025
3.36%
2.80%
76
20.92
Revenue growth%
2.42
0.40
3.22
4.92
5.94
4.22
6.13
3.22
2.79
10.33
22.92
4.22
3.33
66
3.44
Gross margin%
8.78
9.05
9.22
9.23
10.77
9.59
11.46
13.09
11.48
29.33
12.41
11.46
10.18
17
6.97
Operating margin%
10.77
10.40
10.76
8.67
7.24
10.09
10.12
12.85
13.52
14.59
26.45
10.12
10.26
30
16.00
Net margin%
5.67
3.90
4.40
2.85
0.98
0.40
0.40
2.09
1.85
5.35
10.68
0.98
2.47
61
6.354
P/E ratio (avg)x
14.60
13.60
15.35
14.24
13.68
14.40
14.62
16.36
16.84
20.30
13.95
14.62
14.50
45
25.25
EV/EBITx
13.28
12.25
13.01
13.27
14.59
13.81
14.13
13.80
14.98
21.48
30.07
14.13
13.54
6
20.44
FCF yield (avg)%
21.16
22.21
24.27
23.90
24.81
27.57
28.70
28.59
27.59
26.11
28.14
27.59
24.54
34
15.73
FCF margin%
26.05
27.26
26.28
23.28
21.59
19.95
18.47
19.16
18.29
6.71
21.28
19.16
22.44
26
0.618
FCF / Net incomex
2.840
3.393
3.491
3.835
4.505
4.768
5.202
5.782
6.706
0.784
1.399
5.202
4.170
85
12.09
ROIC%
23.81
26.74
29.13
32.00
30.49
29.05
31.95
30.98
29.12
9.39
10.36
30.49
29.12
10
12.81
Return on equity%
9.62
7.31
7.57
7.13
5.14
6.87
8.96
10.15
12.36
14.45
8.14
8.96
8.27
7
29.26
Return on assets%
14.60
12.74
11.31
10.61
7.86
9.33
10.36
11.00
8.90
23.24
8.15
9.33
10.80
43
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.50%)
(0.31%)
—
19.57
EPS growth%
16.89
15.93
18.57
18.72
16.78
18.09
17.64
19.58
17.39
5.75
19.27
17.64
17.51
75
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.89%
1.93%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
0.01
0.01
(4.90%)
(2.61%)
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.48%)
(0.77%)
—
10.11
Div yield (avg)%
14.42
16.17
17.82
15.42
16.33
19.18
21.37
23.06
22.04
28.19
4.00
21.37
17.07
73
14.74
Payout ratio%
12.38
11.02
13.52
15.80
13.91
13.04
15.88
14.61
13.15
11.81
25.44
13.91
13.33
54
495.5
Shares (diluted)M
509.1
442.6
420.8
367.8
339.6
314.4
286.3
255.2
268.1
504.9
498.2
(6.13%)
(6.59%)
65
14.69
Buyback yield%
18.32
18.49
20.15
18.16
18.63
21.33
23.50
24.54
23.41
20.90
20.94
23.41
19.65
20
0.225
D/E ratiox
0.559
0.518
0.549
0.548
0.566
0.502
0.495
0.445
0.467
1.466
1.531
0.495
0.533
42
7.652
Enterprise value£M
1.567
1.675
1.589
1.615
1.468
1.405
1.384
1.463
1.423
5.311
8.459
(2.50%)
(3.28%)
58
6.562
LT debt£M
1.714
1.824
1.844
1.712
1.694
1.844
2.072
2.124
2.086
6.894
3.059
4.03%
3.49%
7
Revenue
£8.573M
2.80%
1.00×
Cost of revenue
£5.039M
2.88%
1.01×
Operating expenses
£1.271M
2.62%
0.98×
Property and equipment
17.03%
Spread over hurdle
32.49%