1.463
Revenue£M
2.071
2.124
2.165
2.247
2.240
2.238
2.274
2.322
2.394
2.464
1.565
1.92%
2.16%
68
15.79
Revenue growth%
7.07
8.70
7.16
9.04
9.18
10.79
8.22
8.18
9.17
6.20
14.06
8.22
8.46
19
19.17
Gross margin%
15.64
14.08
11.98
9.20
8.88
7.02
6.03
6.33
3.96
3.49
6.96
6.03
7.95
54
2.79
Operating margin%
10.70
8.83
10.67
11.95
11.76
9.75
11.86
12.78
10.21
12.58
29.26
11.86
11.23
25
5.76
Net margin%
3.37
5.92
4.38
4.66
4.93
3.54
1.25
3.58
2.39
3.61
29.11
3.54
3.59
12
25.09
P/E ratio (avg)x
24.21
23.90
26.83
27.91
31.25
29.89
31.52
29.26
29.12
28.38
29.09
29.26
28.75
88
29.56
EV/EBITx
12.82
13.24
12.26
12.15
10.89
10.03
10.62
9.450
10.04
8.901
12.57
10.03
10.75
13
4.00
FCF yield (avg)%
26.58
26.22
27.50
25.94
23.48
21.78
19.45
17.93
20.38
20.52
2.28
20.38
22.63
18
25.63
FCF margin%
12.78
10.81
12.96
11.61
14.47
12.81
12.96
10.34
12.81
10.22
4.68
12.81
12.80
61
0.880
FCF / Net incomex
2.013
2.085
2.385
2.681
2.619
3.115
3.624
3.692
4.320
4.334
0.556
3.692
2.898
38
29.60
ROIC%
20.46
19.64
17.99
19.83
17.96
16.18
14.23
14.05
11.63
12.76
15.29
14.05
17.07
94
26.88
Return on equity%
12.42
13.35
13.94
12.64
12.84
13.84
13.43
12.08
13.75
14.20
2.83
13.75
13.39
23
15.36
Return on assets%
2.51
5.15
7.43
7.52
7.32
10.01
9.14
7.72
7.87
10.01
27.45
9.14
7.62
49
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(5.12%)
2.78%
—
24.37
EPS growth%
4.82
5.47
2.58
4.92
6.45
9.05
10.60
9.29
7.02
6.08
11.95
9.05
6.27
61
—
Bookvalue per sh£
—
—
—
—
—
—
—
0.01
0.01
0.01
—
13.28%
11.89%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(0.32%)
0.17%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
3.71%
4.46%
—
18.29
Div yield (avg)%
12.44
13.15
14.08
16.48
14.28
12.77
13.02
11.11
11.46
11.59
15.88
11.59
12.90
56
20.15
Payout ratio%
10.79
7.86
5.14
7.97
7.60
6.19
6.83
7.93
8.80
9.48
2.00
7.93
7.89
67
310.8
Shares (diluted)M
291.1
300.2
287.5
273.9
295.0
311.3
313.9
282.9
245.5
216.8
317.0
(5.98%)
(3.52%)
56
29.52
Buyback yield%
6.86
8.42
10.21
10.80
8.27
8.64
7.13
4.43
5.11
2.18
26.69
5.11
7.70
53
0.883
D/E ratiox
1.405
1.322
1.205
1.333
1.373
1.496
1.649
1.742
1.896
2.065
0.188
1.742
1.450
61
2.304
Enterprise value£M
1.971
2.054
1.976
2.043
1.936
2.149
2.131
2.420
2.471
2.780
0.148
7.50%
4.89%
70
1.936
LT debt£M
2.938
3.188
2.831
2.756
2.546
2.334
2.033
1.931
2.001
2.107
2.391
(3.72%)
(4.17%)
68
Revenue
£2.464M
2.16%
1.00×
Cost of revenue
£1.189M
2.06%
0.99×
Operating expenses
£0.457M
2.12%
1.00×
Property and equipment
14.96%