2.092
Revenue£M
1.741
1.759
1.737
1.752
1.757
1.807
1.852
1.902
1.918
1.931
2.337
1.90%
1.11%
77
6.42
Revenue growth%
5.16
3.64
5.14
5.16
4.37
6.44
6.17
8.67
7.62
8.37
9.61
7.62
5.66
82
14.86
Gross margin%
27.01
29.70
32.50
33.97
33.10
34.28
32.65
33.21
35.23
36.66
15.71
34.28
33.15
12
9.56
Operating margin%
20.83
22.85
23.06
22.91
25.56
26.24
26.76
26.74
23.92
22.57
6.75
26.24
23.49
7
14.24
Net margin%
20.90
18.74
16.69
18.88
20.33
22.35
23.46
25.06
24.51
27.28
6.70
24.51
21.63
27
35.29
P/E ratio (avg)x
8.506
9.486
8.652
8.140
8.555
8.405
8.411
7.401
7.588
6.854
23.04
7.588
8.408
88
19.20
EV/EBITx
34.80
34.38
32.39
35.50
36.40
35.28
37.76
39.36
36.94
37.80
32.88
37.76
35.95
72
5.22
FCF yield (avg)%
22.75
23.26
20.92
20.49
17.85
15.08
16.74
15.59
17.12
14.97
6.69
15.59
17.48
28
5.08
FCF margin%
3.43
3.24
3.54
3.28
3.34
1.35
0.40
0.40
0.81
2.34
22.37
0.81
2.79
56
1.180
FCF / Net incomex
1.395
1.562
1.790
2.056
2.293
2.236
2.603
2.960
3.252
3.092
0.276
2.960
2.265
38
11.07
ROIC%
6.79
8.59
7.56
5.29
2.59
2.10
0.40
3.33
5.26
7.28
16.16
3.33
5.27
53
13.00
Return on equity%
17.77
20.43
18.16
19.96
20.29
20.00
20.52
21.72
24.48
21.88
14.74
21.72
20.36
33
20.31
Return on assets%
25.16
25.00
26.92
26.31
29.03
27.74
25.98
26.26
27.78
25.61
19.72
26.26
26.28
52
0.01
EPS£
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
11.43%
9.96%
—
18.72
EPS growth%
28.81
26.95
26.94
26.61
23.92
25.56
23.76
21.15
22.12
22.98
3.94
22.98
24.74
35
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
—
4.83%
4.51%
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.09%)
0.34%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
—
0.01
(1.64%)
(3.45%)
—
13.17
Div yield (avg)%
13.96
16.42
16.23
15.04
15.84
14.97
17.68
15.04
12.55
12.99
11.17
14.97
15.04
57
15.88
Payout ratio%
15.25
16.37
18.80
17.90
15.30
17.48
20.27
19.83
20.77
21.77
10.79
20.27
18.35
9
80.18
Shares (diluted)M
105.1
106.3
105.1
103.6
114.4
120.5
124.5
141.7
147.5
140.5
80.40
4.20%
4.43%
10
15.55
Buyback yield%
21.56
23.70
26.57
24.33
23.71
21.70
23.25
23.54
22.04
21.36
24.49
22.04
23.39
63
0.570
D/E ratiox
1.281
1.381
1.413
1.294
1.320
1.271
1.300
1.275
1.338
1.381
1.133
1.300
1.310
60
1.695
Enterprise value£M
2.520
2.740
2.759
2.999
3.443
3.415
3.131
2.948
2.985
3.009
0.513
(2.66%)
0.88%
94
1.778
LT debt£M
0.091
0.083
0.082
0.087
0.086
0.085
0.094
0.083
0.081
0.079
1.479
(1.68%)
(1.96%)
26
Revenue
£1.931M
1.11%
1.00×
Cost of revenue
£1.351M
1.11%
1.00×
Operating expenses
£0.404M
1.04%
0.99×
Goodwill & intangibles
18.16%
Property and equipment
15.64%
Spread over hurdle
(5.87%)