4.493
Revenue£M
12.25
12.29
12.36
12.44
12.73
12.91
13.08
13.40
13.68
13.74
5.016
1.53%
1.45%
21
28.89
Revenue growth%
21.32
18.36
18.36
17.23
14.71
14.45
13.98
13.85
10.99
9.84
22.43
13.85
14.58
41
28.64
Gross margin%
33.44
34.97
36.13
37.75
35.93
37.03
35.71
33.26
33.68
34.51
11.43
34.51
35.34
21
19.56
Operating margin%
12.61
12.90
15.43
16.46
15.83
17.10
19.97
19.23
21.01
22.75
23.86
19.97
16.78
74
5.40
Net margin%
9.98
10.44
12.87
10.48
11.26
10.23
10.82
12.04
14.02
16.73
4.64
12.04
11.04
36
7.838
P/E ratio (avg)x
16.90
18.07
17.54
18.47
17.45
15.92
17.40
17.86
16.08
17.96
9.456
17.40
17.49
25
13.86
EV/EBITx
16.80
17.34
18.62
20.61
22.68
23.90
26.93
29.68
30.14
32.54
22.81
29.68
23.29
78
19.14
FCF yield (avg)%
13.65
14.89
12.61
9.92
9.61
11.83
9.09
8.32
9.59
10.72
22.46
9.59
10.32
83
29.82
FCF margin%
27.90
28.99
29.48
29.97
32.53
30.32
28.57
26.68
28.38
26.67
21.37
28.38
28.78
73
0.846
FCF / Net incomex
1.428
1.358
1.520
1.570
1.724
1.934
1.961
1.926
1.800
2.028
0.238
1.934
1.762
40
29.28
ROIC%
13.56
14.37
11.39
13.00
15.21
16.65
13.67
12.84
15.71
14.48
3.89
14.48
14.02
34
10.35
Return on equity%
2.94
3.97
3.15
3.62
3.83
2.05
0.40
0.40
0.40
0.40
11.05
0.40
2.50
48
20.05
Return on assets%
19.43
16.59
14.36
16.19
18.57
21.26
20.10
23.10
23.87
26.57
21.35
23.10
19.76
62
0.07
EPS£
0.16
0.17
0.19
0.20
0.24
0.25
0.26
0.30
0.33
0.35
0.07
8.35%
9.47%
—
17.12
EPS growth%
25.68
27.84
29.76
27.02
27.65
28.21
30.31
27.87
29.40
28.72
28.42
28.72
28.04
72
0.07
Bookvalue per sh£
0.12
0.12
0.13
0.13
0.14
0.15
0.15
0.16
0.17
0.19
0.09
5.48%
5.59%
—
0.07
FCF per share£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.43%
1.12%
—
0.06
Dividend per sh£
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.03
5.60%
2.54%
—
27.38
Div yield (avg)%
1.22
0.40
2.94
5.30
4.89
2.58
1.23
0.40
0.40
0.40
15.06
0.40
1.23
83
27.19
Payout ratio%
20.29
17.73
16.91
18.03
19.28
19.33
20.39
20.45
17.55
15.26
3.62
19.33
18.66
53
110.5
Shares (diluted)M
214.6
237.2
242.5
257.9
277.2
299.3
323.6
391.0
397.6
445.0
111.1
9.94%
9.03%
46
22.44
Buyback yield%
17.70
17.57
18.24
16.49
13.54
15.15
12.18
13.38
13.65
11.17
28.00
13.38
14.40
70
0.420
D/E ratiox
0.565
0.590
0.611
0.699
0.713
0.665
0.687
0.789
0.769
0.758
1.520
0.758
0.693
44
11.43
Enterprise value£M
18.40
18.97
20.68
20.30
23.47
25.24
26.47
31.63
34.15
40.06
5.051
11.28%
9.03%
59
10.22
LT debt£M
14.11
14.02
14.80
15.83
17.72
18.03
20.32
20.82
24.27
24.05
1.439
6.30%
5.44%
44
Revenue
£13.74M
1.45%
1.00×
Cost of revenue
£8.181M
1.48%
1.00×
Operating expenses
£1.830M
1.41%
1.00×
Property and equipment
13.80%