0.986
Revenue£M
0.986
1.026
1.035
1.074
1.094
1.111
1.159
1.212
1.253
1.300
1.055
3.50%
3.16%
43
9.12
Revenue growth%
30.33
29.73
27.99
29.02
26.71
25.29
24.10
21.98
23.64
24.98
24.41
24.10
26.00
41
7.45
Gross margin%
31.07
29.77
29.25
31.28
31.51
29.64
28.84
28.18
27.19
26.66
17.15
28.18
29.45
20
7.11
Operating margin%
29.93
30.12
31.38
32.66
34.53
32.18
34.58
36.96
38.12
39.63
15.38
36.96
33.60
24
26.36
Net margin%
24.46
27.28
30.22
31.92
33.83
32.40
32.10
31.14
30.48
28.35
4.93
31.14
30.81
85
17.50
P/E ratio (avg)x
23.95
27.96
28.95
31.13
34.31
34.67
38.03
43.17
45.36
49.65
13.39
43.17
34.49
64
32.37
EV/EBITx
25.90
28.72
27.37
28.84
27.35
26.92
25.42
24.67
27.94
28.32
20.11
26.92
27.36
11
24.19
FCF yield (avg)%
23.60
21.68
22.06
20.16
17.64
17.53
16.69
13.76
13.04
15.89
4.94
15.89
17.59
29
13.57
FCF margin%
10.80
13.72
11.50
8.87
6.32
7.32
4.64
5.79
5.32
2.45
24.06
5.32
6.82
75
1.735
FCF / Net incomex
0.278
0.295
0.288
0.276
0.296
0.327
0.328
0.338
0.373
0.412
1.129
0.338
0.311
48
5.52
ROIC%
10.17
7.44
4.89
6.09
6.91
4.56
1.65
0.40
2.36
4.59
14.56
2.36
4.74
63
25.54
Return on equity%
29.15
29.93
32.75
31.84
33.58
32.92
33.13
32.39
30.92
33.17
28.73
32.92
32.57
22
13.82
Return on assets%
10.63
12.66
9.73
10.27
9.45
6.80
5.56
5.00
6.19
4.29
6.68
5.56
8.13
82
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
5.52%
4.76%
—
27.55
EPS growth%
16.09
13.74
12.07
13.69
15.86
13.36
11.68
14.34
12.83
14.21
21.40
13.36
13.72
84
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(0.23%)
(0.37%)
—
—
FCF per share£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.57%
6.68%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.50%
2.56%
—
12.98
Div yield (avg)%
36.84
39.69
41.24
41.36
43.56
42.08
42.20
44.24
41.61
39.66
12.46
42.08
41.49
90
14.78
Payout ratio%
17.07
19.24
21.95
24.87
23.56
25.49
23.22
22.82
23.17
23.75
7.47
23.22
23.19
41
125.0
Shares (diluted)M
129.9
134.2
127.4
129.3
135.1
143.7
126.6
112.9
108.6
106.0
124.0
(4.74%)
(2.97%)
10
28.26
Buyback yield%
31.71
29.21
28.38
30.79
28.04
26.90
28.29
28.00
28.87
28.38
6.90
28.29
28.38
86
0.168
D/E ratiox
0.331
0.347
0.405
0.478
0.496
0.589
0.623
0.661
0.717
0.709
0.704
0.661
0.542
62
0.725
Enterprise value£M
0.407
0.444
0.502
0.527
0.557
0.535
0.500
0.546
0.547
0.540
1.097
(0.59%)
2.52%
69
0.399
LT debt£M
0.735
0.778
0.911
0.913
0.987
1.154
1.162
1.257
1.314
1.434
0.061
7.76%
7.77%
18
Revenue
£1.300M
3.16%
1.00×
Cost of revenue
£0.846M
3.19%
1.00×
Operating expenses
£0.256M
2.60%
0.95×
Property and equipment
15.46%
Cash and investments
14.73%
Spread over hurdle
28.43%