5.373
Revenue£M
6.590
6.707
6.752
6.781
6.848
6.995
7.063
7.223
7.256
7.278
5.828
1.23%
0.82%
55
26.61
Revenue growth%
25.12
24.49
25.92
28.59
28.71
27.31
28.42
31.20
28.54
26.27
22.16
28.42
27.87
66
11.62
Gross margin%
14.11
13.08
12.02
12.79
14.21
12.73
14.63
14.33
15.50
18.41
5.17
14.63
14.16
11
19.39
Operating margin%
26.92
29.77
30.59
27.65
25.85
25.06
25.05
23.21
25.47
24.65
24.02
25.05
25.66
9
22.54
Net margin%
13.73
14.25
14.75
12.95
11.32
11.58
13.92
16.40
17.30
14.60
2.44
14.60
14.09
39
21.64
P/E ratio (avg)x
21.56
18.75
19.82
17.74
16.10
15.03
16.50
15.04
16.62
15.72
22.51
15.72
16.56
9
17.28
EV/EBITx
11.90
11.60
12.75
12.37
13.80
12.98
12.27
14.14
14.30
14.02
14.48
14.02
12.86
74
24.83
FCF yield (avg)%
24.87
24.36
25.67
26.05
25.21
25.30
23.09
20.85
22.99
24.37
13.78
23.09
24.62
47
11.91
FCF margin%
27.97
29.44
27.86
30.63
29.05
27.25
27.98
25.11
23.81
22.72
26.51
25.11
27.92
67
0.382
FCF / Net incomex
0.354
0.369
0.335
0.323
0.357
0.345
0.356
0.383
0.422
0.397
0.964
0.383
0.357
90
11.47
ROIC%
30.39
30.00
31.07
33.87
35.25
33.04
33.80
32.45
30.10
29.26
29.15
32.45
31.76
69
14.21
Return on equity%
29.71
30.42
31.98
33.18
32.71
34.19
36.08
35.81
33.32
31.05
8.22
34.19
32.94
90
19.89
Return on assets%
7.37
5.94
4.46
3.33
5.44
3.15
3.85
6.66
5.75
8.55
28.94
5.75
5.60
83
0.03
EPS£
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.03
4.78%
3.51%
—
4.80
EPS growth%
8.53
10.67
12.85
15.82
15.96
16.57
16.24
17.31
16.95
14.51
5.71
16.57
15.89
25
0.02
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.03
2.18%
0.87%
—
0.02
FCF per share£
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.03
6.91%
4.27%
—
0.01
Dividend per sh£
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(4.81%)
(4.64%)
—
5.19
Div yield (avg)%
10.88
11.77
12.33
12.62
10.34
11.76
12.66
10.94
9.22
8.77
28.01
10.94
11.35
55
7.67
Payout ratio%
19.33
21.33
21.99
21.97
22.33
25.22
25.97
25.84
23.20
25.51
9.10
25.51
22.77
49
72.37
Shares (diluted)M
66.02
72.05
65.46
65.84
68.55
66.37
71.96
75.71
74.63
70.97
71.89
0.70%
0.04%
26
27.82
Buyback yield%
16.37
15.22
17.20
15.89
14.37
14.30
15.21
18.17
16.34
15.74
23.15
15.74
15.82
21
1.423
D/E ratiox
0.259
0.249
0.236
0.260
0.270
0.264
0.290
0.288
0.293
0.314
0.772
0.290
0.267
33
3.719
Enterprise value£M
8.512
8.195
8.515
8.114
7.620
8.820
9.010
9.142
9.106
10.07
1.792
5.73%
2.56%
87
5.692
LT debt£M
0.919
0.972
1.018
1.158
1.171
1.270
1.393
1.420
1.375
1.323
0.288
2.48%
3.17%
83
Revenue
£7.278M
0.82%
1.00×
Cost of revenue
£4.340M
0.82%
1.00×
Operating expenses
£1.344M
0.87%
1.01×
Property and equipment
17.99%
Goodwill & intangibles
15.35%
Spread over hurdle
(0.41%)