1.622
Revenue£M
1.605
1.656
1.763
1.877
1.942
1.983
2.094
2.187
2.324
2.389
1.791
4.22%
4.62%
23
28.21
Revenue growth%
21.37
23.20
26.07
23.11
22.68
23.88
24.93
24.77
22.87
22.70
19.67
23.88
23.16
28
17.40
Gross margin%
1.97
3.97
5.38
3.99
3.84
2.26
0.97
0.59
0.40
0.40
11.12
0.59
2.11
61
16.05
Operating margin%
29.62
29.11
26.48
27.80
25.75
23.49
22.64
24.50
25.28
25.61
24.86
24.50
25.68
37
2.67
Net margin%
31.17
30.98
29.26
31.14
30.48
30.88
31.84
32.29
34.80
34.37
17.91
32.29
31.15
84
18.57
P/E ratio (avg)x
24.51
23.09
25.84
26.29
28.10
28.26
31.87
36.64
38.32
36.30
30.73
36.30
28.18
28
35.34
EV/EBITx
11.89
12.18
13.35
12.96
14.11
14.42
12.81
14.18
14.86
14.65
13.95
14.42
13.73
29
6.54
FCF yield (avg)%
16.84
19.26
17.42
16.32
15.07
17.60
18.80
19.83
21.20
21.72
22.36
19.83
18.20
39
15.24
FCF margin%
18.60
15.86
16.28
15.23
17.23
15.49
17.15
16.02
15.44
16.96
27.81
16.02
16.15
77
1.107
FCF / Net incomex
0.750
0.863
0.897
0.980
1.117
1.063
1.061
1.009
1.000
1.004
1.683
1.009
1.002
22
21.88
ROIC%
16.71
18.32
18.46
20.96
22.62
19.96
16.96
18.17
18.23
15.50
25.44
18.17
18.27
54
15.91
Return on equity%
23.23
23.08
20.32
17.87
16.13
14.83
12.27
13.90
12.13
11.54
12.01
12.27
15.48
40
24.99
Return on assets%
20.93
23.06
20.35
22.98
20.64
18.23
19.83
20.57
23.04
23.68
9.66
20.57
20.78
61
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(2.76%)
(0.55%)
—
28.76
EPS growth%
2.09
0.85
1.63
0.40
1.10
4.07
2.26
4.38
6.12
4.55
20.92
4.38
2.18
72
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.63%)
1.86%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
2.82%
0.96%
—
—
Dividend per sh£
—
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
—
6.20%
5.85%
—
15.64
Div yield (avg)%
2.63
5.43
8.22
8.61
6.00
7.18
4.40
2.87
1.74
3.09
13.60
3.09
4.92
27
22.04
Payout ratio%
9.28
9.29
6.89
5.55
6.06
7.53
7.96
10.81
12.59
13.98
13.86
10.81
8.62
81
303.1
Shares (diluted)M
324.5
368.3
403.2
392.8
380.9
442.5
444.0
486.8
567.6
552.2
302.7
7.71%
5.03%
57
19.00
Buyback yield%
24.82
23.90
22.34
23.57
26.02
26.91
24.53
23.98
21.82
20.65
18.46
23.98
23.94
63
0.900
D/E ratiox
0.881
0.829
0.806
0.814
0.854
0.782
0.750
0.722
0.745
0.783
1.586
0.750
0.795
10
0.915
Enterprise value£M
1.432
1.607
1.812
1.938
2.231
2.376
2.688
3.062
3.087
3.044
1.112
6.41%
8.13%
94
2.302
LT debt£M
1.070
1.065
1.184
1.204
1.179
1.143
1.103
1.212
1.281
1.344
0.928
2.64%
3.84%
75
Revenue
£2.389M
4.62%
1.00×
Cost of revenue
£1.121M
4.93%
1.03×
Operating expenses
£0.524M
4.12%
0.95×
Property and equipment
19.26%
Goodwill & intangibles
14.92%