0.246
Revenue£M
1.690
1.797
1.875
1.942
2.045
2.138
2.216
2.313
2.475
2.617
0.271
5.06%
5.26%
36
6.91
Revenue growth%
26.68
27.41
29.42
28.91
29.99
29.62
27.80
26.26
25.16
25.29
7.27
26.26
27.61
93
11.14
Gross margin%
18.98
18.28
16.65
14.76
16.92
19.71
17.56
20.18
21.44
23.49
20.39
20.18
18.63
58
15.36
Operating margin%
24.20
23.47
26.30
23.61
23.70
21.41
21.00
21.38
22.87
25.52
25.76
21.41
23.54
16
16.56
Net margin%
11.65
14.63
14.23
12.63
12.35
9.74
8.00
10.43
12.69
12.49
11.80
10.43
12.42
66
31.02
P/E ratio (avg)x
23.28
22.76
24.83
28.12
31.39
34.77
39.73
39.79
44.12
42.16
22.48
39.79
33.08
34
25.19
EV/EBITx
32.41
31.22
29.04
31.55
31.89
34.65
35.77
35.21
33.61
37.84
9.908
35.21
33.01
67
3.24
FCF yield (avg)%
1.69
3.42
4.47
4.98
2.87
5.08
6.26
3.35
4.13
5.96
25.07
5.08
4.30
65
9.19
FCF margin%
0.40
0.40
0.40
3.08
1.75
2.62
1.57
0.80
0.40
0.40
27.17
0.80
0.60
21
1.735
FCF / Net incomex
0.332
0.345
0.391
0.392
0.389
0.388
0.359
0.379
0.365
0.355
1.788
0.365
0.372
28
27.78
ROIC%
21.96
20.03
20.82
17.96
19.13
21.37
22.71
24.91
22.29
23.27
27.56
22.71
21.67
17
24.62
Return on equity%
22.07
24.16
21.24
18.63
16.35
15.28
16.04
17.69
19.79
22.75
10.10
17.69
19.21
25
17.29
Return on assets%
14.95
15.09
17.21
16.65
17.71
16.08
16.25
17.30
15.97
18.01
19.08
16.25
16.45
24
0.01
EPS£
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.01
0.02
0.01
2.23%
5.82%
—
9.07
EPS growth%
3.00
5.04
7.92
10.83
12.15
14.03
14.68
12.09
14.56
14.64
2.55
14.56
12.12
63
0.02
Bookvalue per sh£
0.03
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.01
5.52%
10.14%
—
0.02
FCF per share£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.19%
2.27%
—
0.02
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.69%
2.59%
—
24.74
Div yield (avg)%
9.98
9.64
9.74
12.12
11.62
11.32
9.15
10.19
10.82
13.02
3.14
10.82
10.51
19
25.75
Payout ratio%
11.79
9.60
8.57
8.17
7.81
10.73
11.69
11.52
12.73
10.68
2.60
11.52
10.70
29
113.1
Shares (diluted)M
133.5
135.0
137.1
144.7
163.0
155.5
181.2
214.2
253.3
285.3
111.4
11.85%
9.32%
12
9.84
Buyback yield%
33.25
30.57
28.23
28.21
29.09
28.44
29.63
32.37
31.95
30.63
9.93
30.63
30.10
43
1.701
D/E ratiox
0.559
0.550
0.516
0.483
0.484
0.508
0.523
0.543
0.540
0.519
0.802
0.523
0.521
8
1.569
Enterprise value£M
1.057
1.021
1.072
1.111
1.074
1.072
1.070
1.268
1.377
1.390
1.001
5.30%
4.52%
59
1.347
LT debt£M
0.915
0.972
0.980
1.077
1.223
1.341
1.269
1.292
1.452
1.512
1.603
4.32%
5.69%
59
Revenue
£2.617M
5.26%
1.00×
Cost of revenue
£1.235M
5.29%
1.00×
Operating expenses
£0.585M
4.96%
0.97×
Property and equipment
15.60%