0.188
Revenue£M
0.198
0.196
0.196
0.197
0.196
0.200
0.197
0.199
0.202
0.208
0.226
0.53%
0.09%
52
6.42
Revenue growth%
16.57
18.64
18.48
16.81
16.91
15.15
17.62
19.74
21.95
11.87
29.15
17.62
17.26
20
19.64
Gross margin%
16.38
19.12
20.81
22.50
24.50
23.18
23.87
23.20
25.61
21.79
28.14
23.87
22.84
55
12.96
Operating margin%
3.94
2.97
4.45
4.88
7.35
8.93
8.26
11.01
8.04
10.27
7.55
8.26
6.12
17
3.82
Net margin%
33.27
31.58
31.71
29.17
28.34
25.81
25.90
26.07
26.98
21.97
4.34
26.07
28.76
23
9.498
P/E ratio (avg)x
26.09
24.60
23.18
20.27
21.20
22.05
23.67
23.71
22.91
21.26
16.87
22.91
23.42
57
20.39
EV/EBITx
36.19
34.63
33.67
31.06
29.51
29.98
27.45
30.54
31.76
21.11
8.463
29.98
31.41
11
8.00
FCF yield (avg)%
9.17
10.41
12.89
12.03
11.56
9.45
9.87
7.99
10.02
14.36
26.97
9.87
9.94
28
25.75
FCF margin%
25.81
22.82
24.35
24.43
24.78
24.77
22.18
23.96
26.25
29.48
6.82
24.77
24.60
90
1.366
FCF / Net incomex
1.093
1.187
1.092
1.070
0.990
0.973
0.925
0.872
0.816
1.038
0.646
0.925
1.030
28
29.15
ROIC%
14.16
13.28
13.94
13.84
15.61
17.42
17.37
19.46
22.29
3.54
12.20
17.42
14.90
86
5.61
Return on equity%
28.51
26.69
25.24
26.23
25.66
25.78
24.07
23.04
22.53
14.49
19.14
24.07
25.72
57
3.41
Return on assets%
24.43
27.33
25.86
23.47
24.81
25.51
23.67
23.38
22.49
10.50
14.52
23.67
24.05
41
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(1.00%)
(3.70%)
—
18.35
EPS growth%
9.99
11.21
9.35
10.16
10.82
12.52
10.74
11.58
14.10
3.53
13.73
11.58
10.91
14
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.52%
0.24%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(6.96%)
(5.35%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
8.52%
6.15%
—
12.70
Div yield (avg)%
5.50
3.12
0.99
0.40
2.50
1.68
0.93
0.40
0.40
19.41
5.68
0.93
1.33
79
27.21
Payout ratio%
17.22
17.43
19.77
17.45
18.77
17.21
18.42
21.22
21.14
19.74
29.20
18.77
17.93
42
433.6
Shares (diluted)M
311.8
281.6
247.3
245.9
251.8
253.8
262.8
278.5
272.7
415.0
417.8
2.09%
(3.23%)
62
6.15
Buyback yield%
26.53
23.70
22.90
20.06
21.46
18.58
19.15
16.73
17.73
14.56
7.03
18.58
20.76
17
1.509
D/E ratiox
0.720
0.775
0.745
0.736
0.777
0.814
0.744
0.773
0.821
1.050
0.508
0.777
0.759
64
0.127
Enterprise value£M
0.304
0.289
0.282
0.283
0.279
0.291
0.334
0.354
0.377
0.067
0.221
5.92%
3.56%
76
0.078
LT debt£M
0.106
0.109
0.121
0.137
0.150
0.143
0.139
0.137
0.146
0.148
0.157
1.26%
6.23%
50
Revenue
£0.202M
0.09%
1.00×
Cost of revenue
£0.128M
0.40%
1.03×
Operating expenses
£0.034M
(0.50%)
0.94×
Property and equipment
15.23%