2.433
Revenue£M
2.984
3.028
3.097
3.107
3.102
3.141
3.114
3.145
3.238
3.315
2.488
1.34%
1.24%
29
8.54
Revenue growth%
16.21
16.53
13.85
16.29
18.22
18.35
20.42
21.41
19.33
17.73
28.66
19.33
17.98
64
25.35
Gross margin%
20.86
22.96
23.13
25.12
25.09
25.83
25.31
27.11
27.05
25.46
7.64
25.83
25.21
39
17.88
Operating margin%
10.00
10.24
9.45
8.13
6.93
9.13
7.29
5.99
6.97
4.40
28.11
6.97
7.71
30
19.07
Net margin%
17.30
18.19
17.85
17.69
17.75
16.27
13.86
11.54
9.71
9.04
5.70
11.54
16.78
21
14.33
P/E ratio (avg)x
20.80
20.92
19.92
19.45
19.63
22.82
22.31
21.41
22.48
21.55
24.70
22.31
21.17
13
27.23
EV/EBITx
29.79
30.08
31.58
32.63
36.12
35.10
31.20
31.64
33.77
35.31
22.91
33.77
32.13
18
27.92
FCF yield (avg)%
15.60
17.87
15.42
17.57
20.24
18.43
16.34
16.77
14.01
12.71
20.62
16.34
16.55
54
6.94
FCF margin%
6.07
4.71
5.13
7.65
5.07
4.42
4.72
7.05
8.48
7.67
12.09
7.05
5.60
25
1.004
FCF / Net incomex
2.708
2.969
3.501
4.137
4.312
4.307
4.201
5.012
5.444
6.461
1.101
5.012
4.254
92
22.21
ROIC%
25.84
28.47
27.92
25.08
22.19
22.07
23.86
22.68
23.02
23.02
21.64
23.02
23.44
74
18.00
Return on equity%
23.69
26.04
26.40
25.26
23.42
22.32
22.71
24.82
27.43
27.51
10.07
24.82
25.04
9
17.32
Return on assets%
10.76
8.62
9.54
8.70
9.17
11.22
8.93
9.71
8.30
9.21
26.86
9.21
9.19
17
0.02
EPS£
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
4.61%
6.85%
—
23.36
EPS growth%
14.56
17.03
15.61
13.01
13.79
15.87
13.29
15.93
16.28
14.11
21.42
15.87
15.08
66
0.02
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.10%)
(0.90%)
—
0.02
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.59%)
(1.66%)
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.84%)
0.63%
—
6.98
Div yield (avg)%
8.20
8.06
9.68
8.97
9.58
11.94
14.31
16.13
18.65
20.60
23.07
16.13
10.81
35
9.86
Payout ratio%
3.85
4.21
6.64
9.20
11.92
10.45
11.00
13.86
16.81
15.86
18.56
13.86
10.72
60
82.38
Shares (diluted)M
133.7
148.8
171.3
192.1
188.8
217.1
218.9
260.7
270.0
276.5
79.46
7.93%
8.30%
48
24.69
Buyback yield%
15.96
17.46
18.22
18.07
17.65
17.89
19.07
20.90
19.92
22.67
19.29
19.92
18.15
63
1.233
D/E ratiox
0.769
0.874
0.820
0.770
0.795
0.774
0.803
0.785
0.761
0.852
0.419
0.785
0.790
31
1.669
Enterprise value£M
1.230
1.136
1.250
1.255
1.304
1.365
1.391
1.523
1.399
1.270
2.135
(0.52%)
(0.04%)
65
2.101
LT debt£M
3.222
3.079
2.894
2.754
2.905
2.837
2.898
3.207
3.661
3.799
1.443
5.52%
3.00%
17
Revenue
£3.315M
1.24%
1.00×
Cost of revenue
£1.823M
1.52%
1.03×
Operating expenses
£0.745M
1.26%
1.00×
Property and equipment
19.95%
Goodwill & intangibles
16.88%
Spread over hurdle
(0.61%)