0.386
Revenue£M
3.892
4.077
4.268
4.524
4.786
4.912
5.107
5.286
5.538
5.676
0.417
3.47%
4.23%
60
22.11
Revenue growth%
26.29
28.09
26.99
26.74
24.79
24.12
25.99
26.64
26.85
26.27
27.82
26.27
26.46
6
23.72
Gross margin%
11.44
9.83
7.39
8.06
7.73
7.76
9.82
7.04
9.43
9.07
17.85
9.07
8.56
61
29.56
Operating margin%
30.96
33.12
30.49
29.53
27.61
26.77
27.42
29.05
30.84
30.21
22.82
29.05
29.87
86
28.86
Net margin%
15.68
16.04
16.77
18.87
19.20
21.43
18.95
18.22
16.35
13.38
23.11
18.22
17.49
30
9.034
P/E ratio (avg)x
15.56
16.18
16.25
18.01
18.86
20.97
23.88
25.54
25.13
27.45
19.62
25.13
19.91
29
25.99
EV/EBITx
27.35
31.54
36.46
39.05
41.40
41.79
43.87
41.68
45.93
44.03
16.22
43.87
41.54
63
19.68
FCF yield (avg)%
17.38
20.09
17.78
16.17
18.57
16.89
18.43
15.93
16.42
17.88
19.38
16.89
17.58
22
6.75
FCF margin%
22.18
20.39
20.67
17.74
19.62
21.25
21.33
18.39
17.60
18.13
9.96
18.39
20.00
19
1.334
FCF / Net incomex
0.483
0.477
0.538
0.536
0.541
0.553
0.632
0.686
0.721
0.782
0.665
0.686
0.547
32
25.36
ROIC%
36.73
38.11
38.10
36.58
37.62
36.28
34.26
33.23
33.83
34.54
20.32
34.26
36.43
50
6.77
Return on equity%
22.07
22.84
23.52
20.80
22.25
23.35
22.33
22.82
23.69
24.50
16.49
23.35
22.83
43
5.74
Return on assets%
17.93
15.23
15.33
17.53
19.92
17.52
14.89
15.41
12.67
12.32
6.85
14.89
15.37
26
—
EPS£
—
—
—
—
—
—
—
—
—
0.01
0.01
4.82%
4.97%
—
24.49
EPS growth%
13.70
16.68
14.45
17.05
15.03
16.44
13.77
14.56
12.36
9.46
12.24
13.77
14.51
10
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.31%
4.90%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
2.95%
3.07%
—
0.01
Dividend per sh£
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.39%
5.61%
—
13.61
Div yield (avg)%
9.43
8.27
11.19
9.57
10.64
10.41
12.78
13.24
16.20
15.22
5.41
13.24
10.91
81
20.35
Payout ratio%
27.86
30.68
33.44
32.93
34.15
34.88
35.26
33.35
30.78
32.03
12.63
33.35
33.14
31
473.4
Shares (diluted)M
700.1
687.5
669.9
644.5
641.3
677.1
686.1
702.1
741.3
851.9
486.1
5.84%
2.76%
36
28.07
Buyback yield%
5.14
6.14
4.29
5.36
3.59
2.63
2.97
3.44
4.71
7.28
11.97
3.44
4.50
44
1.486
D/E ratiox
0.377
0.363
0.326
0.310
0.308
0.327
0.316
0.297
0.315
0.308
1.466
0.315
0.316
57
0.565
Enterprise value£M
1.399
1.352
1.514
1.615
1.739
1.848
2.036
1.903
1.940
2.017
4.591
3.02%
4.37%
12
2.792
LT debt£M
3.120
3.193
3.264
3.341
3.545
3.164
2.844
3.075
3.289
3.331
1.128
(1.24%)
1.06%
82
Revenue
£5.676M
4.23%
1.00×
Cost of revenue
£3.973M
4.23%
1.00×
Operating expenses
£1.074M
3.73%
0.95×
Goodwill & intangibles
14.77%
Spread over hurdle
(7.19%)