6.534
Revenue£M
6.942
7.259
7.592
7.953
8.464
8.746
9.186
9.523
9.856
10.23
6.841
3.86%
4.56%
10
26.58
Revenue growth%
27.96
29.85
28.76
28.09
25.80
23.02
20.95
21.72
22.34
21.73
13.49
21.73
24.41
41
27.94
Gross margin%
21.86
21.82
23.82
22.28
22.18
22.08
24.18
21.59
20.27
17.87
29.87
21.59
21.97
29
3.79
Operating margin%
13.38
10.96
12.49
12.20
11.12
12.44
11.36
13.32
14.37
13.21
23.42
13.21
12.46
66
29.27
Net margin%
2.83
5.55
4.84
3.87
6.36
6.43
8.18
6.22
3.40
1.09
9.23
6.22
5.19
58
19.05
P/E ratio (avg)x
13.93
14.82
13.43
12.31
11.50
12.40
11.45
12.23
13.81
13.74
19.53
12.40
12.92
10
33.14
EV/EBITx
14.86
14.02
14.88
15.90
16.04
17.75
20.12
19.28
17.85
19.91
24.82
19.28
16.90
93
16.37
FCF yield (avg)%
13.74
14.68
17.51
19.87
20.94
20.46
17.63
16.97
17.22
14.90
9.16
17.22
17.36
82
13.12
FCF margin%
29.83
29.65
30.46
27.47
29.95
28.44
30.62
29.25
26.89
27.77
18.48
28.44
29.45
57
1.761
FCF / Net incomex
0.124
0.143
0.155
0.173
0.165
0.159
0.149
0.149
0.152
0.168
1.766
0.152
0.153
86
18.14
ROIC%
5.22
6.61
6.12
8.73
6.88
5.68
6.94
8.68
8.03
7.61
12.30
7.61
6.91
75
4.84
Return on equity%
8.36
7.89
6.86
4.14
2.87
2.11
2.31
3.92
2.65
0.92
14.73
2.31
3.39
53
14.92
Return on assets%
27.72
27.91
27.15
25.04
26.64
28.01
30.98
33.04
35.48
34.90
27.52
33.04
27.96
77
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.94%
2.00%
—
28.44
EPS growth%
8.19
5.31
6.59
4.45
6.22
5.29
5.32
5.78
6.00
7.28
29.19
5.78
5.89
65
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.66%
1.76%
—
0.01
FCF per share£
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.12%
9.25%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
6.42%
7.58%
—
23.16
Div yield (avg)%
10.07
12.04
13.95
13.73
15.20
17.18
17.54
19.40
20.68
22.89
10.68
19.40
16.19
25
21.47
Payout ratio%
27.00
28.57
27.21
26.63
26.63
23.81
22.59
21.84
20.23
18.93
27.47
21.84
25.22
40
371.6
Shares (diluted)M
382.3
385.1
399.2
446.0
397.0
408.4
423.1
420.7
410.7
372.9
362.6
(1.24%)
(0.55%)
93
7.07
Buyback yield%
13.02
10.38
8.86
6.97
9.75
10.18
11.51
9.32
10.07
12.47
14.54
10.18
10.13
57
1.664
D/E ratiox
1.520
1.475
1.584
1.408
1.517
1.407
1.264
1.146
1.229
1.365
1.491
1.264
1.408
65
2.755
Enterprise value£M
8.580
9.478
9.717
11.02
11.70
11.31
11.81
11.64
12.60
11.76
6.097
0.11%
4.54%
76
4.627
LT debt£M
4.249
4.283
4.168
4.675
4.709
4.695
4.795
5.679
5.771
6.217
3.147
5.71%
5.67%
91
Revenue
£10.23M
4.56%
1.00×
Cost of revenue
£4.752M
4.41%
0.99×
Operating expenses
£2.554M
4.79%
1.02×
Goodwill & intangibles
16.80%
Spread over hurdle
18.10%