1.486
Revenue£M
4.455
4.494
4.653
4.820
4.951
4.955
5.131
5.115
5.274
1.614
1.745
1.82%
2.02%
27
16.39
Revenue growth%
29.60
27.08
28.70
30.50
33.17
32.48
34.57
37.48
39.28
4.85
12.11
34.57
31.49
13
23.88
Gross margin%
7.54
5.05
5.22
4.44
4.49
6.39
7.54
4.93
5.48
25.40
14.80
5.48
5.35
54
24.34
Operating margin%
19.29
19.46
19.73
19.03
20.34
17.79
18.92
19.48
19.74
14.10
8.16
19.48
19.47
8
3.08
Net margin%
7.86
5.09
2.52
5.28
6.39
8.56
5.92
4.12
5.38
2.82
6.92
5.92
5.65
92
26.76
P/E ratio (avg)x
44.67
50.99
60.54
61.69
67.57
79.07
85.29
84.05
91.20
19.76
24.59
84.05
64.63
18
31.46
EV/EBITx
13.49
13.74
14.59
13.18
12.47
11.99
11.11
11.15
11.24
13.88
10.96
11.24
12.82
14
6.65
FCF yield (avg)%
2.86
3.64
5.18
6.59
8.74
5.79
4.64
7.53
9.00
9.29
10.77
7.53
5.49
19
15.40
FCF margin%
38.23
38.06
36.75
37.45
39.20
36.40
33.56
33.73
34.17
18.15
26.92
34.17
37.10
33
0.994
FCF / Net incomex
1.048
0.987
0.938
0.892
0.992
0.966
0.975
0.940
0.948
0.420
1.608
0.966
0.970
38
6.59
ROIC%
17.47
19.98
18.53
20.92
18.27
18.15
16.94
14.07
11.20
23.66
27.03
16.94
17.81
22
23.14
Return on equity%
8.96
10.28
10.23
9.04
10.99
8.28
5.72
4.50
7.50
22.04
24.23
7.50
8.91
48
27.86
Return on assets%
16.84
18.50
17.29
15.43
15.24
12.88
12.33
14.37
17.34
21.36
17.45
14.37
16.11
36
0.01
EPS£
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
4.70%
4.73%
—
24.79
EPS growth%
17.53
18.13
19.62
18.08
17.68
18.29
18.16
19.93
20.33
20.72
20.92
18.29
18.14
65
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.70%
5.65%
—
0.01
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
2.58%
6.06%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
2.07%
1.43%
—
25.72
Div yield (avg)%
8.64
10.29
9.17
6.38
3.91
4.87
6.16
4.73
5.47
12.73
5.25
4.87
6.27
60
13.59
Payout ratio%
3.07
1.41
0.88
0.45
0.40
2.69
2.24
1.95
2.94
7.18
13.18
2.24
1.68
75
262.4
Shares (diluted)M
349.9
383.2
363.4
355.1
339.4
323.7
352.3
409.5
438.8
263.7
260.3
4.32%
3.65%
86
18.92
Buyback yield%
2.23
2.85
0.96
2.46
0.40
0.40
0.74
2.19
4.49
18.21
9.99
0.74
1.57
60
0.776
D/E ratiox
0.405
0.476
0.491
0.558
0.619
0.677
0.803
0.882
0.975
0.697
0.676
0.803
0.589
64
4.079
Enterprise value£M
4.578
4.984
5.287
5.919
6.502
7.210
8.467
9.356
9.790
0.473
3.413
10.59%
8.40%
52
0.508
LT debt£M
4.977
5.792
6.528
6.953
7.125
8.377
9.027
10.11
11.37
1.605
1.177
10.33%
9.92%
7
Revenue
£5.274M
2.02%
1.00×
Cost of revenue
£3.692M
2.02%
1.00×
Operating expenses
£0.673M
0.76%
0.88×
Property and equipment
14.17%
Spread over hurdle
(3.86%)