1.062
Revenue£M
2.503
2.484
2.474
2.493
2.459
2.408
2.451
2.436
2.420
2.367
1.084
(0.76%)
(0.66%)
58
2.00
Revenue growth%
20.54
21.27
22.01
21.30
20.66
22.96
25.02
26.26
25.22
24.60
21.78
25.02
22.49
72
13.14
Gross margin%
25.27
22.37
19.81
21.03
23.78
26.51
28.82
30.56
28.66
26.87
20.10
28.66
25.89
62
7.15
Operating margin%
24.17
24.37
24.71
22.15
22.85
21.60
21.71
23.57
23.11
22.90
16.52
22.90
23.01
80
14.19
Net margin%
4.21
5.80
5.19
5.37
4.03
2.30
4.59
4.80
1.83
2.60
10.87
2.60
4.40
28
15.26
P/E ratio (avg)x
53.98
58.56
61.20
72.48
87.62
95.38
108.2
128.5
135.2
161.7
8.749
128.5
91.50
54
12.85
EV/EBITx
26.75
27.91
25.79
23.42
20.87
19.28
21.56
21.95
21.98
22.96
28.62
21.95
22.47
23
9.31
FCF yield (avg)%
16.98
18.15
17.51
18.33
18.46
16.43
16.99
15.73
18.04
16.05
29.26
16.43
17.25
8
11.61
FCF margin%
13.44
13.71
11.95
11.86
10.06
7.48
9.99
9.85
7.61
7.04
25.51
7.61
10.02
60
0.876
FCF / Net incomex
1.799
1.654
1.526
1.314
1.341
1.191
1.240
1.318
1.366
1.204
1.111
1.240
1.329
29
27.95
ROIC%
14.31
17.18
18.65
21.63
20.62
19.09
17.32
17.76
15.23
15.64
4.98
17.32
17.54
68
8.88
Return on equity%
6.81
5.06
3.01
4.81
7.13
8.83
11.79
9.39
6.47
6.59
29.08
8.83
6.70
89
27.19
Return on assets%
24.13
26.69
26.66
28.28
28.98
27.63
27.72
25.85
27.61
26.83
28.86
27.61
27.22
9
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.59%)
1.20%
—
28.20
EPS growth%
23.01
24.24
21.31
24.07
22.75
20.98
21.46
20.28
22.89
24.12
11.96
21.46
22.82
31
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
1.95%
0.66%
—
0.01
FCF per share£
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.04%
2.99%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
5.04%
3.97%
—
20.10
Div yield (avg)%
16.04
17.38
15.77
16.84
17.11
18.69
18.07
20.77
23.38
24.72
28.78
20.77
17.73
79
22.51
Payout ratio%
0.95
0.40
0.40
0.40
0.40
2.51
0.52
3.25
3.34
6.02
22.64
3.25
0.73
89
70.02
Shares (diluted)M
76.44
71.52
78.92
79.25
86.93
84.31
91.40
88.14
89.70
88.13
68.47
0.27%
1.02%
27
7.19
Buyback yield%
13.32
14.45
17.15
14.69
14.59
16.50
13.66
12.58
12.08
13.43
8.29
13.43
14.06
85
1.545
D/E ratiox
0.872
0.934
0.957
1.000
1.193
1.280
1.375
1.464
1.466
1.423
0.582
1.423
1.236
10
0.937
Enterprise value£M
2.455
2.843
3.044
3.537
3.594
3.780
4.158
3.980
4.665
4.806
1.698
5.98%
7.24%
21
1.887
LT debt£M
1.202
1.081
1.166
1.193
1.055
1.098
1.025
0.969
0.868
0.853
1.677
(4.15%)
(3.04%)
21
Revenue
£2.367M
(0.66%)
1.00×
Cost of revenue
£1.119M
(0.64%)
1.00×
Operating expenses
£0.428M
(0.80%)
0.99×
Spread over hurdle
10.00%