3.571
Revenue£M
2.387
2.593
2.740
2.930
3.185
3.407
3.617
3.791
4.074
4.415
3.932
6.75%
7.30%
44
23.16
Revenue growth%
5.11
7.89
9.30
6.41
7.81
6.35
8.35
6.03
6.55
4.98
16.99
6.35
6.48
43
17.15
Gross margin%
10.91
8.99
8.81
7.08
8.88
9.25
11.82
10.38
10.26
7.42
11.58
10.26
9.12
34
10.45
Operating margin%
24.70
24.59
22.54
22.64
24.77
27.59
28.35
29.88
28.18
27.74
2.78
28.18
26.18
87
9.52
Net margin%
23.20
24.75
26.71
25.35
22.82
21.06
24.04
25.53
26.12
24.17
5.14
24.17
24.46
24
37.29
P/E ratio (avg)x
17.25
18.29
17.21
14.60
14.23
14.30
12.71
11.51
11.69
10.58
26.31
11.69
14.27
92
26.86
EV/EBITx
16.31
17.19
18.29
16.42
15.90
17.45
17.13
16.75
14.56
12.93
32.47
16.75
16.59
82
2.81
FCF yield (avg)%
24.81
27.58
27.71
29.78
30.00
30.40
30.46
33.01
33.14
34.36
15.48
33.01
30.20
92
24.01
FCF margin%
16.31
16.69
18.85
20.61
21.22
21.40
22.50
24.72
25.19
26.65
20.94
24.72
21.31
63
0.791
FCF / Net incomex
0.217
0.193
0.167
0.148
0.142
0.127
0.111
0.106
0.108
0.110
1.285
0.110
0.135
50
29.61
ROIC%
21.33
22.78
20.53
22.01
24.75
23.64
26.64
24.83
23.06
24.91
28.82
24.83
23.35
26
29.10
Return on equity%
6.27
5.41
7.59
8.06
9.56
11.43
8.84
7.79
6.71
7.55
3.35
7.79
7.69
72
26.71
Return on assets%
25.26
22.29
21.18
21.21
22.97
20.97
20.33
17.81
15.17
16.00
10.66
17.81
21.07
30
—
EPS£
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.01
8.41%
10.44%
—
23.15
EPS growth%
34.59
35.23
34.88
34.07
35.81
38.64
40.44
38.30
36.83
39.67
13.36
38.64
36.32
61
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
8.99%
5.94%
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
2.56%
2.13%
—
0.02
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
3.99%
2.22%
—
3.02
Div yield (avg)%
9.85
6.90
6.91
6.09
3.71
0.82
2.78
2.32
5.22
4.55
17.70
2.78
4.89
34
18.42
Payout ratio%
29.01
28.03
25.46
26.84
27.91
25.48
26.89
25.56
26.53
27.97
29.62
26.53
26.87
89
132.3
Shares (diluted)M
229.9
229.4
268.5
275.1
320.3
379.3
435.1
488.7
518.6
619.6
136.1
14.11%
11.10%
87
6.41
Buyback yield%
1.59
0.90
2.40
2.04
2.31
0.40
1.68
3.47
4.16
2.25
20.56
2.25
2.14
6
1.725
D/E ratiox
1.916
1.932
1.965
1.974
2.164
2.031
1.972
2.219
2.292
2.227
1.338
2.219
2.003
23
0.614
Enterprise value£M
0.764
0.819
0.801
0.830
0.833
0.805
0.747
0.659
0.602
0.574
3.164
(7.18%)
(1.97%)
22
2.969
LT debt£M
3.001
2.838
2.744
2.734
2.438
2.700
2.459
2.574
2.541
2.504
4.833
0.54%
(0.74%)
34
Revenue
£4.415M
7.30%
1.00×
Cost of revenue
£2.562M
7.44%
1.01×
Operating expenses
£0.989M
7.40%
1.01×
Goodwill & intangibles
17.46%