6.928
Revenue£M
7.419
7.484
7.657
7.710
7.835
8.106
8.432
8.615
8.850
9.032
7.625
2.88%
2.50%
6
19.03
Revenue growth%
2.68
3.24
5.69
3.61
4.85
6.44
3.65
1.47
4.41
6.87
27.98
4.41
4.03
51
17.92
Gross margin%
21.74
21.80
20.57
22.55
22.54
21.10
20.80
22.27
23.85
24.41
18.27
22.27
22.04
7
3.92
Operating margin%
3.52
2.90
4.63
6.91
5.10
5.00
5.52
6.89
8.06
6.81
19.50
6.81
5.31
56
28.21
Net margin%
18.36
17.06
14.83
14.88
15.35
13.56
14.33
13.02
12.43
12.87
12.98
13.02
14.58
40
13.92
P/E ratio (avg)x
31.68
30.98
35.98
41.97
40.74
45.60
47.13
45.62
53.28
50.19
19.35
47.13
43.79
88
8.345
EV/EBITx
8.772
8.572
9.279
10.09
10.81
11.06
11.55
12.45
11.62
11.36
8.382
11.55
10.93
42
4.17
FCF yield (avg)%
12.21
9.57
11.08
10.66
8.04
7.37
7.18
7.11
8.01
8.35
14.10
7.37
8.20
69
17.29
FCF margin%
29.28
28.75
28.15
27.50
29.67
30.40
28.54
30.37
32.61
31.65
16.75
30.40
29.48
64
0.649
FCF / Net incomex
1.457
1.369
1.241
1.130
1.041
1.068
1.188
1.235
1.102
1.190
1.220
1.188
1.189
82
22.49
ROIC%
14.90
15.24
16.09
15.26
13.43
15.54
13.95
13.84
13.95
15.66
26.49
13.95
15.07
19
5.32
Return on equity%
15.45
13.05
15.57
16.81
15.44
18.12
20.05
20.58
22.47
22.38
26.84
20.58
17.47
47
26.63
Return on assets%
8.57
5.81
3.64
6.24
6.33
8.44
11.07
10.52
8.75
9.70
15.71
9.70
8.51
64
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(6.73%)
(4.23%)
—
26.84
EPS growth%
22.19
20.52
22.54
24.91
24.13
24.65
24.64
23.69
23.60
24.82
16.70
24.64
23.91
14
0.02
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
5.81%
4.15%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.75%
2.59%
—
0.01
Dividend per sh£
0.01
0.01
0.01
—
—
—
—
—
—
—
0.02
(0.99%)
(1.92%)
—
7.71
Div yield (avg)%
24.48
25.97
24.20
26.62
25.97
27.19
30.11
30.42
30.49
30.29
9.06
30.29
26.90
22
9.39
Payout ratio%
25.34
26.56
26.71
24.82
24.80
24.44
26.26
28.71
26.46
28.78
17.22
26.46
26.36
53
108.4
Shares (diluted)M
113.2
115.7
114.3
129.1
129.9
128.3
122.6
130.8
123.6
130.5
106.7
0.08%
0.69%
17
23.35
Buyback yield%
17.60
20.31
20.13
23.07
22.46
20.54
22.52
20.69
22.98
22.15
27.32
22.15
21.42
84
1.374
D/E ratiox
1.564
1.634
1.490
1.292
1.331
1.434
1.554
1.583
1.507
1.395
0.840
1.507
1.499
25
1.709
Enterprise value£M
4.858
4.967
4.806
4.876
5.547
5.701
6.465
6.460
7.641
8.667
3.320
9.34%
7.05%
7
0.630
LT debt£M
7.082
7.542
7.462
7.270
7.607
8.175
8.872
9.468
9.705
9.204
1.539
3.89%
3.69%
24
Revenue
£9.032M
2.50%
1.00×
Cost of revenue
£5.541M
2.33%
0.98×
Operating expenses
£1.292M
3.57%
1.11×
Property and equipment
20.37%