5.649
Revenue£M
3.762
4.111
4.455
4.752
5.167
5.686
6.106
6.592
6.988
7.682
5.804
8.26%
8.30%
68
24.84
Revenue growth%
22.12
24.35
27.30
25.32
23.66
22.54
21.05
19.87
21.77
21.08
26.56
21.08
22.33
83
9.82
Gross margin%
23.13
23.97
23.02
25.16
24.92
25.59
22.87
25.27
26.19
27.42
27.03
25.59
25.04
93
23.82
Operating margin%
26.38
28.22
26.66
24.92
26.05
25.58
24.86
22.51
20.39
19.07
13.95
22.51
25.25
28
2.20
Net margin%
26.49
24.57
27.14
25.26
24.82
27.40
26.28
24.31
27.19
26.74
20.21
26.74
26.38
12
32.73
P/E ratio (avg)x
48.82
54.66
63.75
71.51
84.00
94.13
97.37
107.2
102.8
114.0
22.21
102.8
89.07
84
6.675
EV/EBITx
55.92
68.12
69.94
81.77
82.89
95.91
99.79
108.5
129.6
132.2
17.82
108.5
89.40
82
13.88
FCF yield (avg)%
17.08
15.31
15.10
14.15
15.38
17.42
17.06
14.14
12.95
12.50
25.90
14.14
15.21
14
25.02
FCF margin%
9.29
11.85
11.52
9.32
11.99
9.45
7.82
9.04
10.70
8.38
12.46
9.04
9.39
11
0.234
FCF / Net incomex
2.091
2.293
2.688
2.823
3.117
3.420
3.671
3.750
4.381
4.381
0.299
3.750
3.269
9
19.75
ROIC%
25.96
25.18
24.35
27.04
30.03
29.60
30.39
32.81
34.08
31.81
10.53
31.81
29.82
85
12.14
Return on equity%
3.53
2.59
2.69
4.69
3.73
4.68
7.25
9.57
7.08
6.97
24.63
7.08
4.68
19
2.77
Return on assets%
0.40
3.06
0.72
0.69
0.40
0.85
0.40
0.40
0.40
1.18
19.07
0.40
0.54
61
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(6.31%)
(2.45%)
—
29.30
EPS growth%
28.10
27.63
30.63
30.37
27.71
28.23
30.02
28.09
29.83
31.44
26.28
29.83
29.03
40
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.16%
(0.48%)
—
0.01
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
(3.58%)
(1.64%)
—
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
—
4.26%
7.31%
—
6.44
Div yield (avg)%
23.20
22.66
24.31
24.86
25.33
24.55
26.62
23.92
21.17
18.28
3.63
23.92
24.11
26
16.76
Payout ratio%
12.63
11.89
14.14
11.79
11.83
9.75
6.85
4.68
6.92
8.81
26.52
6.92
10.77
58
163.5
Shares (diluted)M
130.1
116.5
123.9
123.4
110.5
112.2
106.2
91.70
92.06
97.28
162.9
(2.51%)
(3.10%)
47
21.43
Buyback yield%
26.04
29.00
31.23
31.67
31.71
30.45
29.52
29.88
32.14
33.16
16.45
30.45
30.84
61
1.543
D/E ratiox
0.557
0.492
0.421
0.416
0.441
0.387
0.410
0.438
0.372
0.340
1.637
0.387
0.419
43
6.110
Enterprise value£M
3.455
3.811
4.230
3.936
4.212
4.263
4.133
3.966
3.741
4.076
0.349
(0.66%)
1.51%
76
1.233
LT debt£M
6.592
6.970
7.345
7.580
9.033
9.010
8.885
10.37
10.31
11.25
0.673
4.49%
6.68%
42
Revenue
£7.682M
8.30%
1.00×
Cost of revenue
£4.235M
7.87%
0.96×
Operating expenses
£1.076M
9.32%
1.10×