2.379
Revenue£M
3.268
3.231
3.284
3.308
3.336
3.320
3.434
3.558
3.533
3.643
2.577
1.78%
1.34%
41
27.08
Revenue growth%
19.39
17.84
18.35
20.08
22.62
24.76
23.23
21.86
20.33
18.12
18.62
21.86
20.21
91
19.33
Gross margin%
22.94
22.92
24.95
26.02
27.88
25.94
28.32
26.35
27.89
29.28
11.32
27.89
26.18
39
16.97
Operating margin%
2.15
3.10
3.17
5.70
3.28
5.61
4.59
6.92
6.77
7.52
19.41
6.77
5.10
43
3.75
Net margin%
11.08
13.53
11.44
10.03
9.54
8.10
5.86
5.35
6.16
3.39
11.67
5.86
8.82
37
37.05
P/E ratio (avg)x
22.82
21.24
20.49
21.14
23.98
26.55
27.53
30.44
32.09
32.15
14.37
30.44
25.27
81
17.45
EV/EBITx
20.01
18.72
19.69
19.12
19.68
20.12
21.71
21.04
20.00
19.29
37.55
20.12
19.85
44
17.96
FCF yield (avg)%
21.48
22.61
24.06
21.59
20.53
19.23
20.61
19.42
17.82
15.42
27.33
19.23
20.57
22
19.89
FCF margin%
24.03
23.02
20.80
20.60
17.97
20.46
18.17
16.72
15.88
13.07
29.64
16.72
19.32
19
0.314
FCF / Net incomex
0.309
0.365
0.382
0.445
0.447
0.494
0.530
0.529
0.599
0.652
0.952
0.530
0.470
18
5.16
ROIC%
16.89
17.94
20.76
19.84
17.00
17.75
20.28
18.88
21.36
23.70
28.53
20.28
19.36
46
5.90
Return on equity%
8.18
10.71
10.38
9.22
8.92
10.31
9.72
9.17
9.71
7.49
17.28
9.71
9.47
42
18.92
Return on assets%
20.40
22.47
22.05
20.53
17.61
17.32
16.21
13.52
11.09
12.58
2.18
13.52
17.47
94
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
10.83%
7.51%
—
8.16
EPS growth%
10.38
7.97
7.10
8.20
9.91
12.02
12.07
14.28
17.19
18.18
11.49
14.28
11.20
12
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
0.01
(2.50%)
(1.14%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.55%
9.56%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(3.87%)
(2.73%)
—
16.76
Div yield (avg)%
19.36
20.99
23.36
21.67
24.17
26.68
24.68
26.78
28.44
28.78
29.46
26.78
24.43
75
17.26
Payout ratio%
19.42
17.17
14.68
15.25
16.27
15.40
12.82
14.00
12.78
13.44
26.27
13.44
14.96
91
136.5
Shares (diluted)M
143.8
135.0
148.0
151.9
172.2
162.5
172.7
169.3
177.8
175.1
136.4
0.33%
1.41%
67
13.93
Buyback yield%
23.49
22.32
24.20
21.49
24.46
21.76
20.52
18.89
21.71
22.84
27.94
21.71
22.04
56
0.424
D/E ratiox
0.263
0.288
0.254
0.234
0.232
0.217
0.216
0.195
0.206
0.185
1.327
0.206
0.224
41
1.536
Enterprise value£M
2.288
2.131
2.385
2.394
2.218
2.493
2.407
2.336
2.106
1.926
4.010
(2.78%)
(2.81%)
27
2.944
LT debt£M
0.704
0.753
0.684
0.660
0.660
0.641
0.666
0.684
0.653
0.621
5.008
(1.20%)
(2.46%)
6
Revenue
£3.643M
1.34%
1.00×
Cost of revenue
£2.175M
1.24%
0.99×
Operating expenses
£0.654M
1.74%
1.04×
Property and equipment
21.13%