1.021
Revenue£M
1.651
1.666
1.720
1.738
1.753
1.802
1.868
1.888
1.975
2.011
1.087
2.78%
2.52%
37
8.40
Revenue growth%
21.78
22.02
22.07
21.61
20.06
19.05
19.33
18.60
18.91
16.55
27.07
18.91
19.69
77
26.35
Gross margin%
12.23
11.47
12.45
10.87
13.72
14.73
15.56
15.13
16.96
15.42
16.66
15.42
14.23
78
3.80
Operating margin%
1.41
3.47
2.36
0.98
3.70
1.58
3.19
5.55
7.99
5.82
5.55
5.55
3.33
21
18.89
Net margin%
14.37
15.13
16.98
14.62
15.01
14.81
12.47
14.83
16.19
14.96
19.14
14.83
14.90
94
13.78
P/E ratio (avg)x
53.90
61.69
60.50
64.41
62.02
71.00
70.35
69.13
66.30
69.51
34.96
69.51
65.35
48
30.21
EV/EBITx
29.73
34.42
36.76
40.59
40.82
48.22
48.70
56.72
53.77
56.85
30.84
53.77
44.52
5
5.02
FCF yield (avg)%
14.97
12.60
11.86
11.03
13.01
10.37
10.72
9.99
9.87
9.00
12.95
9.99
10.88
60
29.10
FCF margin%
19.51
19.26
17.95
15.22
15.99
16.24
18.53
16.52
14.96
14.51
5.12
16.24
16.38
73
1.748
FCF / Net incomex
1.133
1.143
1.249
1.225
1.057
0.972
0.896
0.883
0.762
0.770
1.044
0.883
1.015
61
29.58
ROIC%
13.84
13.37
11.36
13.68
13.46
16.30
19.20
18.30
18.66
19.13
15.68
18.66
15.07
75
10.69
Return on equity%
10.66
8.37
6.10
8.53
6.91
8.14
7.85
9.66
12.21
12.32
16.18
9.66
8.45
66
22.95
Return on assets%
20.61
19.96
18.64
18.55
18.78
17.70
15.27
13.32
14.60
16.96
17.64
15.27
18.13
11
0.01
EPS£
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
1.76%
0.07%
—
19.35
EPS growth%
13.72
15.64
15.87
13.41
12.15
13.54
14.90
12.46
13.69
12.26
15.02
13.54
13.61
56
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
9.47%
7.37%
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
3.93%
2.25%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.49%)
(4.40%)
—
19.00
Div yield (avg)%
2.88
0.40
3.23
1.58
3.97
4.22
2.47
0.40
0.40
0.40
26.82
0.40
2.02
58
26.09
Payout ratio%
10.74
9.56
6.81
9.06
7.75
10.47
10.03
7.64
7.78
5.38
23.48
7.78
8.42
73
161.7
Shares (diluted)M
121.2
129.9
129.2
116.5
127.7
111.3
115.7
125.6
134.3
117.8
154.9
(1.59%)
(0.96%)
71
27.28
Buyback yield%
16.19
14.01
12.91
13.68
13.20
11.45
10.52
11.55
14.47
13.32
8.73
11.55
13.26
13
1.002
D/E ratiox
0.651
0.669
0.717
0.690
0.673
0.643
0.637
0.650
0.735
0.809
1.429
0.650
0.671
45
0.418
Enterprise value£M
1.618
1.581
1.631
1.550
1.526
1.414
1.627
1.743
1.772
1.833
1.356
3.73%
2.29%
79
0.295
LT debt£M
1.604
1.947
2.296
2.492
2.677
2.989
3.016
3.500
3.848
4.292
1.533
9.90%
12.52%
61
Revenue
£2.011M
2.52%
1.00×
Cost of revenue
£1.048M
2.71%
1.02×
Operating expenses
£0.392M
2.20%
0.97×
Goodwill & intangibles
16.63%