6.079
Revenue£M
4.939
5.268
5.391
5.518
5.792
5.981
6.176
6.360
6.774
6.997
6.736
3.85%
4.11%
83
14.38
Revenue growth%
0.40
1.40
4.06
3.57
6.56
5.75
7.09
8.22
10.19
11.59
24.69
8.22
6.15
20
8.42
Gross margin%
18.63
20.41
18.94
20.28
17.75
17.76
15.35
14.91
16.50
19.49
6.89
16.50
18.20
44
18.65
Operating margin%
1.60
2.81
0.40
0.40
0.40
0.40
1.60
3.32
2.33
3.05
16.41
2.33
1.60
19
21.60
Net margin%
11.16
9.11
7.88
5.92
6.46
8.53
10.46
12.76
11.49
12.84
13.59
11.49
9.79
22
11.61
P/E ratio (avg)x
44.94
53.93
64.48
71.38
82.15
98.34
106.1
124.3
142.6
148.4
13.24
124.3
90.25
18
15.91
EV/EBITx
11.51
13.79
13.47
13.58
14.46
17.22
19.62
20.24
21.25
20.99
15.10
20.24
15.84
53
25.44
FCF yield (avg)%
15.38
14.16
13.44
11.53
12.05
12.55
14.81
15.82
14.96
12.05
5.72
14.81
13.80
75
19.27
FCF margin%
22.12
21.67
23.22
21.60
22.24
22.42
21.22
22.33
23.93
26.51
12.33
22.42
22.29
30
1.429
FCF / Net incomex
0.552
0.616
0.626
0.690
0.697
0.746
0.791
0.884
0.893
1.009
1.172
0.884
0.722
15
28.19
ROIC%
15.62
16.82
16.72
17.24
18.83
17.54
17.73
18.24
16.42
17.50
13.29
17.54
17.37
88
10.97
Return on equity%
25.85
26.53
26.01
28.02
28.47
27.36
26.21
26.89
28.66
27.95
27.77
27.36
27.13
81
6.50
Return on assets%
26.20
24.59
27.39
30.37
30.54
27.63
29.13
31.71
30.63
32.96
6.28
30.63
29.75
41
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.97%
7.13%
—
22.63
EPS growth%
12.92
13.98
15.92
15.60
13.36
14.47
14.14
16.12
17.11
19.01
2.11
16.12
15.04
84
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.02%
2.75%
—
0.01
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
8.09%
5.13%
—
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
—
3.27%
1.91%
—
19.29
Div yield (avg)%
12.15
11.96
9.36
6.45
4.97
7.40
5.50
7.10
4.72
5.88
5.18
5.88
6.78
87
25.45
Payout ratio%
15.17
14.23
16.64
18.97
20.75
21.38
19.97
22.10
21.12
22.08
14.74
21.38
20.36
6
433.2
Shares (diluted)M
326.0
333.2
319.8
283.3
308.8
295.6
271.3
286.3
257.7
265.3
439.3
(2.99%)
(3.13%)
22
29.21
Buyback yield%
29.71
28.15
29.86
31.49
29.95
32.08
31.60
31.58
32.47
33.71
13.91
32.08
31.54
45
1.367
D/E ratiox
0.547
0.562
0.583
0.563
0.533
0.466
0.487
0.526
0.524
0.536
1.707
0.524
0.535
31
1.487
Enterprise value£M
1.877
1.920
1.884
1.987
1.990
1.927
2.039
2.224
2.254
2.414
1.933
3.94%
2.93%
18
1.303
LT debt£M
1.200
1.080
1.166
1.167
1.060
1.081
1.005
1.094
0.989
1.059
3.507
(0.03%)
(0.58%)
68
Revenue
£6.997M
4.11%
1.00×
Cost of revenue
£4.767M
4.16%
1.00×
Operating expenses
£1.457M
4.06%
0.99×
Goodwill & intangibles
17.33%
Property and equipment
16.69%
Spread over hurdle
15.85%