2.330
Revenue£M
3.782
4.025
4.287
4.562
4.846
5.216
5.577
5.776
5.942
6.352
2.498
5.56%
5.96%
31
11.74
Revenue growth%
31.10
32.79
32.78
32.83
31.11
34.08
32.55
34.80
32.92
35.04
18.17
34.08
32.81
17
5.25
Gross margin%
26.52
24.79
26.58
26.45
24.64
26.29
27.51
26.04
27.48
24.61
12.72
26.29
26.37
29
16.85
Operating margin%
20.31
17.79
17.10
14.15
14.35
12.96
12.85
15.62
16.46
17.23
2.23
15.62
16.04
62
27.85
Net margin%
11.19
13.58
10.71
12.40
14.72
11.89
10.66
9.79
9.32
12.07
22.57
10.66
11.54
23
34.32
P/E ratio (avg)x
29.55
34.76
35.35
37.09
43.06
50.58
58.10
57.81
65.17
76.58
19.53
58.10
46.82
9
11.73
EV/EBITx
69.10
76.22
76.23
80.18
96.28
104.2
111.7
123.1
127.3
124.4
20.02
123.1
100.2
27
8.95
FCF yield (avg)%
28.44
28.63
31.57
28.62
30.17
29.55
29.61
29.49
30.68
32.97
6.33
29.61
29.58
20
25.33
FCF margin%
8.41
9.63
8.40
11.05
13.19
16.07
18.39
17.76
19.65
20.95
19.88
18.39
14.63
30
0.695
FCF / Net incomex
1.145
1.230
1.059
1.105
1.075
1.150
1.054
1.134
1.005
0.882
1.795
1.054
1.090
24
19.59
ROIC%
15.26
15.56
16.13
15.06
12.59
15.06
17.65
20.55
20.80
18.60
10.40
18.60
15.84
76
19.60
Return on equity%
21.80
22.16
20.91
20.27
17.91
20.27
22.30
19.81
17.81
17.45
18.65
19.81
20.27
28
9.96
Return on assets%
37.24
39.75
42.58
44.49
41.61
39.38
41.70
40.94
40.71
43.63
27.56
40.94
41.28
59
0.02
EPS£
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.02
4.99%
5.54%
—
20.48
EPS growth%
10.63
11.22
9.33
11.35
13.14
12.73
13.98
15.79
14.41
11.73
23.43
13.98
12.23
41
0.01
Bookvalue per sh£
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.08
0.01
10.15%
8.55%
—
0.03
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
1.86%
2.33%
—
0.02
Dividend per sh£
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
4.81%
4.23%
—
14.14
Div yield (avg)%
8.96
8.10
6.20
3.31
4.73
5.10
6.37
4.11
5.63
5.45
18.40
5.45
5.54
87
22.48
Payout ratio%
24.47
22.55
24.98
22.50
21.88
22.67
20.83
18.97
20.85
20.58
17.82
20.83
22.19
10
177.2
Shares (diluted)M
217.1
225.3
221.8
236.7
231.3
235.5
266.2
288.1
333.4
379.3
180.6
10.40%
5.73%
48
29.10
Buyback yield%
25.09
25.31
27.92
25.61
27.72
27.25
27.54
27.76
30.71
29.77
22.94
27.76
27.63
92
1.760
D/E ratiox
1.773
1.696
1.653
1.785
1.652
1.735
1.921
1.991
2.165
1.965
1.704
1.965
1.779
43
1.781
Enterprise value£M
3.019
2.987
3.193
3.440
3.693
3.334
3.597
3.288
3.409
3.672
0.665
(0.12%)
1.49%
50
1.778
LT debt£M
4.710
4.545
4.979
4.823
4.573
4.551
4.035
4.280
4.220
3.858
2.284
(3.34%)
(2.45%)
21
Revenue
£6.352M
5.96%
1.00×
Cost of revenue
£2.753M
5.54%
0.96×
Operating expenses
£1.574M
6.47%
1.05×