0.625
Revenue£M
2.669
2.778
2.868
2.942
3.043
3.070
3.117
3.103
3.143
3.116
0.681
0.48%
1.87%
63
19.12
Revenue growth%
21.17
20.02
17.64
20.00
18.29
15.33
13.88
12.63
12.52
11.80
19.66
12.63
16.48
86
7.86
Gross margin%
9.52
9.28
11.49
12.28
14.25
12.43
10.29
7.54
8.17
11.03
12.97
10.29
10.66
78
16.67
Operating margin%
8.58
6.56
7.15
7.59
7.23
5.37
7.70
6.52
4.74
6.27
24.05
6.27
6.85
50
10.47
Net margin%
25.93
27.25
25.12
24.41
24.53
26.61
26.18
26.37
28.81
26.27
4.07
26.37
26.23
50
17.53
P/E ratio (avg)x
25.86
24.15
22.77
22.60
26.15
30.07
32.05
34.75
32.81
37.28
24.25
32.81
28.11
50
9.613
EV/EBITx
20.48
19.68
20.19
19.26
17.13
16.50
17.80
18.44
16.98
18.03
18.21
17.80
18.24
63
2.49
FCF yield (avg)%
22.02
20.61
22.88
21.95
21.06
23.98
22.77
20.62
19.50
20.94
23.76
20.94
21.51
68
2.31
FCF margin%
8.10
8.72
9.57
10.32
11.21
13.96
14.55
15.62
14.43
11.92
6.83
14.43
11.56
30
1.781
FCF / Net incomex
2.395
2.224
2.524
2.863
3.108
3.512
3.210
3.227
3.489
3.735
0.261
3.489
3.159
13
18.69
ROIC%
6.25
5.88
7.40
7.73
8.46
8.46
9.25
12.10
10.19
8.26
22.10
9.25
8.36
53
15.99
Return on equity%
19.05
16.69
14.13
13.18
13.94
16.84
18.79
16.91
19.83
20.21
25.58
18.79
16.87
63
24.65
Return on assets%
12.81
10.47
11.14
11.69
9.88
12.67
11.71
10.84
12.37
13.12
14.08
12.37
11.70
39
0.01
EPS£
0.01
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.97%
4.97%
—
28.08
EPS growth%
28.43
25.92
24.87
26.02
25.86
26.76
29.26
28.23
26.12
24.39
25.58
26.76
26.07
15
0.01
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.31%
4.82%
—
—
FCF per share£
0.01
0.01
0.01
—
0.01
0.01
0.01
—
—
—
0.01
(2.28%)
(2.89%)
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
6.19%
6.45%
—
8.13
Div yield (avg)%
7.01
8.30
6.67
8.64
11.60
12.43
11.37
11.19
9.07
6.32
18.65
11.19
8.86
53
5.28
Payout ratio%
8.12
5.12
3.01
5.69
8.46
7.73
4.84
4.98
4.63
2.26
28.59
4.84
5.05
67
271.9
Shares (diluted)M
265.6
283.9
309.8
277.1
248.4
235.0
211.4
205.3
207.2
197.9
263.8
(4.45%)
(3.66%)
45
25.73
Buyback yield%
15.80
17.67
18.38
20.15
20.10
18.64
18.08
17.16
18.36
16.83
20.30
18.08
18.22
35
1.638
D/E ratiox
0.257
0.252
0.224
0.228
0.219
0.230
0.201
0.189
0.161
0.165
0.180
0.189
0.222
75
1.384
Enterprise value£M
0.672
0.632
0.597
0.618
0.662
0.692
0.611
0.644
0.594
0.600
0.392
(1.93%)
(2.24%)
43
0.304
LT debt£M
1.757
1.906
1.865
2.066
2.162
2.504
2.965
3.345
4.061
4.159
1.447
13.98%
9.88%
65
Revenue
£3.116M
1.87%
1.00×
Cost of revenue
£1.623M
1.86%
1.00×
Operating expenses
£0.445M
1.91%
1.00×
Goodwill & intangibles
19.00%
Spread over hurdle
34.04%