5.430
Revenue£M
7.394
7.940
8.458
9.100
9.653
10.39
11.07
11.76
12.54
13.42
5.711
6.81%
6.71%
40
29.65
Revenue growth%
30.45
29.25
28.94
31.56
30.53
27.61
28.66
28.21
30.44
32.46
2.99
28.66
29.85
40
9.40
Gross margin%
29.60
26.87
29.25
31.04
30.93
33.47
32.60
31.20
32.16
31.17
4.42
32.16
31.11
48
20.64
Operating margin%
22.67
21.52
22.49
23.38
22.79
22.70
23.73
26.68
29.17
29.02
3.61
26.68
23.08
87
13.53
Net margin%
18.77
20.72
22.82
22.03
20.88
19.80
18.32
18.22
16.97
18.80
18.03
18.32
19.30
63
9.266
P/E ratio (avg)x
23.06
22.92
24.78
27.20
29.52
31.43
31.28
28.41
27.17
24.36
30.62
28.41
27.18
48
20.96
EV/EBITx
24.32
23.22
22.42
20.91
19.28
19.67
20.33
21.50
23.37
25.24
24.91
21.50
21.96
67
4.86
FCF yield (avg)%
23.54
24.63
23.48
21.50
20.62
18.19
19.13
21.25
21.39
23.38
27.13
21.25
21.45
19
5.27
FCF margin%
10.82
11.27
13.13
13.20
15.32
17.69
15.58
16.60
16.63
13.68
28.23
16.60
14.50
17
1.571
FCF / Net incomex
0.985
0.912
0.915
0.813
0.859
0.818
0.815
0.842
0.862
0.877
0.142
0.842
0.861
51
14.39
ROIC%
20.53
19.56
20.83
19.30
16.74
14.24
15.12
17.93
20.72
17.79
21.40
17.79
18.62
88
8.11
Return on equity%
27.41
25.08
27.67
27.17
25.26
27.12
28.50
30.46
31.45
31.35
26.12
30.46
27.54
5
16.62
Return on assets%
4.07
4.99
4.27
4.38
3.24
0.40
1.43
1.58
0.40
0.40
29.41
0.40
2.41
39
0.11
EPS£
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.12
6.72%
5.60%
—
8.43
EPS growth%
26.49
28.88
29.34
29.90
32.06
33.13
31.50
28.55
27.16
24.88
4.82
28.55
29.11
31
0.06
Bookvalue per sh£
0.17
0.17
0.20
0.21
0.23
0.25
0.30
0.32
0.34
0.34
0.03
8.36%
7.69%
—
0.15
FCF per share£
0.13
0.14
0.14
0.16
0.16
0.18
0.17
0.17
0.19
0.20
0.15
4.31%
3.81%
—
0.04
Dividend per sh£
0.16
0.19
0.20
0.20
0.23
0.26
0.29
0.28
0.28
0.30
0.11
5.47%
7.14%
—
9.61
Div yield (avg)%
27.61
27.84
30.33
32.10
33.45
35.29
36.01
37.37
34.51
35.78
20.00
35.78
33.98
29
28.59
Payout ratio%
20.73
21.62
22.59
19.96
19.31
16.40
18.13
18.52
19.91
21.81
8.57
18.52
19.94
32
65.49
Shares (diluted)M
94.10
106.4
123.1
139.3
155.8
155.7
176.3
183.6
180.7
191.9
64.28
4.27%
8.44%
44
2.57
Buyback yield%
16.27
17.33
17.34
18.32
19.35
18.61
17.26
16.28
17.49
17.84
22.95
17.49
17.41
18
0.400
D/E ratiox
1.478
1.442
1.433
1.607
1.770
1.617
1.459
1.334
1.286
1.323
0.924
1.334
1.451
8
3.982
Enterprise value£M
21.17
21.98
26.04
29.20
34.22
37.72
39.35
47.23
48.96
58.59
13.10
11.35%
12.22%
23
15.40
LT debt£M
7.596
6.567
5.740
5.006
5.145
4.989
5.324
5.246
5.413
5.878
12.94
2.70%
(2.97%)
30
Revenue
£13.42M
6.71%
1.00×
Cost of revenue
£6.532M
6.73%
1.00×
Operating expenses
£2.490M
6.63%
0.99×
Property and equipment
17.67%