1.254
Revenue£M
3.806
4.051
4.265
4.487
4.879
5.218
5.486
5.923
6.272
6.591
1.345
6.20%
6.49%
35
2.63
Revenue growth%
18.37
20.11
20.39
17.86
15.31
17.23
19.11
21.99
24.53
25.15
2.49
21.99
19.61
49
15.93
Gross margin%
19.00
20.14
18.64
18.23
17.27
17.27
17.36
19.27
20.01
22.07
14.47
19.27
18.82
19
26.47
Operating margin%
15.84
18.68
18.21
19.34
17.71
17.23
18.72
21.41
21.47
21.19
6.21
21.19
18.70
6
21.00
Net margin%
6.00
5.59
4.77
4.63
4.65
6.05
4.27
5.58
7.39
9.01
19.26
6.05
5.58
53
15.01
P/E ratio (avg)x
23.59
22.21
22.55
19.74
21.80
20.90
19.78
20.33
18.12
15.78
26.29
19.78
20.61
48
23.05
EV/EBITx
16.90
15.42
16.76
16.72
18.31
18.21
20.87
22.13
23.90
22.20
19.74
22.13
18.26
66
26.13
FCF yield (avg)%
14.65
15.61
17.51
17.89
16.49
15.92
13.10
13.61
16.48
16.39
6.06
15.92
16.15
94
6.07
FCF margin%
32.30
34.63
36.70
37.86
39.64
38.14
38.29
36.83
36.66
35.90
27.30
36.83
36.76
74
1.757
FCF / Net incomex
2.445
2.882
3.114
3.377
3.835
3.938
4.366
4.508
5.156
6.021
0.866
4.508
3.887
16
12.84
ROIC%
24.38
24.86
22.25
21.52
22.33
20.93
22.59
19.85
19.65
21.18
6.46
20.93
21.89
27
13.90
Return on equity%
17.46
17.20
19.82
19.47
18.53
17.31
19.11
21.74
23.45
25.88
15.56
21.74
19.29
89
25.22
Return on assets%
12.33
12.55
14.57
14.16
13.35
14.50
17.50
18.55
16.22
18.42
6.98
17.50
14.54
48
—
EPS£
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.49%
8.05%
—
7.83
EPS growth%
0.40
0.81
3.77
1.87
0.40
1.34
1.75
0.40
0.40
0.40
15.32
0.40
0.61
88
0.01
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
8.90%
8.49%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
11.66%
8.06%
—
0.01
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.95%)
(3.62%)
—
20.65
Div yield (avg)%
9.00
6.97
5.89
6.68
4.56
2.66
1.71
0.68
0.56
0.40
7.34
0.68
3.61
31
11.39
Payout ratio%
21.23
20.03
20.31
18.16
17.06
19.45
22.06
19.43
22.06
24.25
16.77
22.06
20.17
13
0.877
Shares (diluted)B
1.062
1.076
1.177
1.347
1.542
1.696
1.756
2.002
2.286
2.379
0.861
9.06%
8.03%
65
5.12
Buyback yield%
5.69
4.27
3.28
5.76
3.92
1.56
0.40
1.80
3.09
1.49
2.09
1.56
3.19
83
1.439
D/E ratiox
2.546
2.444
2.826
2.723
2.816
3.094
3.153
3.446
3.441
3.543
1.657
3.441
2.960
56
2.922
Enterprise value£M
7.006
7.300
7.663
6.941
7.616
8.532
8.506
8.165
8.177
8.571
4.450
2.39%
3.06%
46
5.725
LT debt£M
3.287
3.221
3.390
3.136
2.855
2.775
2.782
2.540
2.426
2.555
0.556
(2.20%)
(1.66%)
48
Revenue
£6.591M
6.49%
1.00×
Cost of revenue
£4.613M
6.49%
1.00×
Operating expenses
£1.322M
6.27%
0.98×
Goodwill & intangibles
17.14%
Spread over hurdle
(1.48%)