0.220
Revenue£M
0.377
0.393
0.425
0.440
0.470
0.507
0.540
0.572
0.601
0.623
0.232
5.79%
5.49%
80
14.31
Revenue growth%
9.98
8.61
9.85
7.05
8.28
10.01
10.66
11.45
13.62
13.30
28.67
11.45
9.99
20
10.22
Gross margin%
11.81
9.21
11.58
9.04
8.93
9.77
8.80
8.41
8.77
10.87
21.25
8.80
9.13
30
25.44
Operating margin%
0.40
0.40
2.02
0.40
0.40
0.40
0.40
2.59
0.40
1.59
21.43
0.40
0.40
81
8.17
Net margin%
27.70
26.31
25.38
24.17
24.89
22.57
22.88
25.18
26.28
27.54
4.49
25.18
25.28
7
19.56
P/E ratio (avg)x
12.67
11.76
11.65
12.03
11.46
10.59
10.98
12.02
12.91
14.79
30.25
12.02
11.89
13
31.23
EV/EBITx
17.59
19.07
19.49
20.24
22.64
23.42
26.00
26.19
24.79
23.24
29.72
24.79
22.94
82
5.89
FCF yield (avg)%
6.89
6.54
8.12
8.10
10.68
13.27
15.37
12.84
12.11
13.16
14.38
13.16
11.39
87
7.96
FCF margin%
24.69
25.55
28.28
26.36
26.06
23.80
26.29
23.41
21.14
19.69
18.35
23.41
25.12
71
0.488
FCF / Net incomex
2.877
2.835
2.952
3.006
2.966
3.328
3.848
4.196
4.991
4.955
1.774
4.196
3.167
44
4.32
ROIC%
0.40
0.40
0.50
0.40
0.40
0.40
0.40
0.40
0.40
0.40
9.62
0.40
0.40
75
8.97
Return on equity%
3.13
3.57
6.07
8.89
6.20
4.40
3.82
4.42
3.33
1.28
3.71
3.82
4.11
92
5.95
Return on assets%
29.62
28.07
25.11
22.84
21.62
19.94
19.50
17.46
18.61
17.66
6.44
18.61
20.78
43
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(3.60%)
(0.95%)
—
11.60
EPS growth%
30.86
27.96
28.29
27.21
27.24
29.29
30.59
28.06
26.71
24.36
4.95
28.06
28.01
7
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.72%)
(3.53%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
11.54%
11.04%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.83%)
(4.91%)
—
21.63
Div yield (avg)%
18.80
18.91
17.19
14.55
15.23
13.68
13.44
14.15
15.23
15.27
11.11
14.15
15.23
52
16.76
Payout ratio%
17.28
14.98
15.43
17.49
18.39
19.51
20.32
20.57
21.69
24.01
12.81
20.57
18.95
60
231.7
Shares (diluted)M
306.9
333.3
358.2
324.9
317.1
307.8
310.6
291.0
322.5
331.3
244.0
0.88%
1.42%
14
9.34
Buyback yield%
27.02
25.80
25.26
25.76
24.38
23.71
24.95
22.27
21.57
24.45
22.21
23.71
24.70
88
1.527
D/E ratiox
1.107
1.024
1.097
1.099
0.961
0.851
0.936
0.907
0.986
1.031
1.478
0.936
1.005
46
0.103
Enterprise value£M
0.062
0.072
0.078
0.083
0.087
0.095
0.102
0.111
0.110
0.121
0.556
6.98%
8.24%
81
0.566
LT debt£M
0.683
0.651
0.621
0.664
0.687
0.806
0.792
0.813
0.906
0.923
0.395
6.08%
2.72%
10
Revenue
£0.623M
5.49%
1.00×
Cost of revenue
£0.393M
5.40%
0.99×
Operating expenses
£0.132M
5.91%
1.04×
Goodwill & intangibles
16.81%
Property and equipment
13.44%