0.253
Revenue£M
4.275
4.413
4.397
4.524
4.623
4.699
4.858
5.056
5.062
5.246
0.275
2.56%
2.40%
52
12.81
Revenue growth%
23.67
24.07
23.69
21.98
19.18
17.73
20.09
20.54
22.18
20.39
23.87
20.39
21.26
73
12.31
Gross margin%
12.13
13.79
14.03
14.12
14.57
14.40
11.69
14.09
15.74
17.98
12.32
14.40
14.11
17
9.03
Operating margin%
1.97
0.40
0.40
0.40
0.40
0.40
2.21
2.54
4.27
6.65
22.96
2.54
1.19
93
5.12
Net margin%
17.93
18.87
19.96
20.92
22.34
25.06
24.67
26.86
28.63
30.11
18.19
26.86
23.51
51
8.631
P/E ratio (avg)x
17.89
18.53
19.23
19.59
18.89
20.90
22.25
23.52
22.47
26.21
18.69
22.47
20.24
38
12.96
EV/EBITx
25.03
25.93
26.08
26.43
28.83
31.07
31.63
30.51
32.12
34.79
21.45
31.63
29.67
7
16.86
FCF yield (avg)%
19.68
18.08
20.39
19.15
20.29
22.67
23.94
26.02
24.32
21.53
22.66
23.94
20.96
39
2.65
FCF margin%
26.21
26.33
26.29
27.00
25.13
24.39
23.66
25.14
24.54
23.83
19.31
24.39
25.14
85
0.921
FCF / Net incomex
0.875
0.866
0.911
0.890
1.030
1.177
1.218
1.240
1.185
1.267
0.689
1.218
1.103
62
20.31
ROIC%
23.18
23.99
25.62
27.93
30.39
27.60
27.00
24.54
26.22
25.29
29.20
26.22
25.92
81
25.79
Return on equity%
10.86
7.99
5.96
6.75
6.47
8.13
6.87
6.35
6.91
9.34
12.05
6.91
6.89
46
10.89
Return on assets%
15.29
13.40
13.84
16.28
16.85
16.14
14.21
15.71
18.00
20.00
7.29
16.14
15.92
76
—
EPS£
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.38%
2.59%
—
16.51
EPS growth%
27.60
29.81
30.66
32.31
31.65
30.90
28.99
30.62
29.29
26.31
6.80
29.29
30.21
20
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
—
15.79%
11.32%
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.20%
6.02%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.67%
8.34%
—
27.66
Div yield (avg)%
0.40
0.40
0.69
1.86
2.88
1.88
3.33
4.08
4.58
4.22
25.66
4.08
2.38
35
15.59
Payout ratio%
4.36
1.43
0.40
3.31
4.08
1.68
0.93
0.40
0.40
0.40
9.05
0.40
1.18
32
546.8
Shares (diluted)M
606.9
572.7
619.9
558.5
484.0
508.9
520.0
538.1
497.4
495.7
561.1
0.48%
(1.30%)
66
2.95
Buyback yield%
31.44
32.36
30.10
32.54
34.43
32.61
30.42
32.88
30.51
32.86
18.07
32.61
32.45
24
0.659
D/E ratiox
2.234
2.468
2.421
2.602
2.687
3.060
3.412
3.949
3.763
4.400
0.262
3.763
2.873
57
0.298
Enterprise value£M
0.797
0.878
0.969
0.971
0.919
0.809
0.865
0.910
0.894
0.789
1.479
(3.00%)
(0.86%)
64
0.522
LT debt£M
1.884
1.873
2.079
2.336
2.527
2.616
2.386
2.652
2.476
2.568
3.319
0.32%
3.83%
88
Revenue
£5.246M
2.40%
1.00×
Cost of revenue
£3.324M
2.09%
0.97×
Operating expenses
£1.024M
3.05%
1.06×
Goodwill & intangibles
16.69%
Spread over hurdle
14.30%