0.100
Revenue£M
0.100
0.108
0.115
0.119
0.124
0.129
0.138
0.147
0.153
0.164
0.104
5.67%
5.74%
29
17.46
Revenue growth%
21.26
20.96
23.41
23.51
23.18
21.30
22.09
22.07
23.03
24.17
12.63
22.09
22.56
54
17.02
Gross margin%
10.38
13.34
11.23
12.28
13.72
13.63
12.08
13.18
15.81
15.44
10.88
13.63
13.26
43
24.65
Operating margin%
29.93
28.93
30.50
30.94
28.93
29.56
28.47
26.41
23.94
22.57
18.09
26.41
28.93
86
28.26
Net margin%
17.86
17.32
18.21
18.47
18.70
20.74
18.84
16.89
15.47
12.76
8.62
16.89
18.04
33
29.24
P/E ratio (avg)x
32.12
35.69
36.74
35.58
39.36
40.81
40.52
38.58
40.88
46.22
26.03
40.81
38.97
22
14.14
EV/EBITx
25.88
26.72
29.21
27.95
26.13
30.29
31.37
35.00
40.40
46.77
35.92
35.00
29.75
53
12.92
FCF yield (avg)%
29.49
28.91
29.98
27.05
28.70
29.97
27.98
27.59
28.51
28.20
29.32
28.20
28.60
9
19.40
FCF margin%
30.78
29.70
27.32
24.62
24.58
22.21
20.18
23.03
21.33
20.74
28.73
21.33
23.81
90
0.928
FCF / Net incomex
1.004
1.083
1.073
0.930
0.951
0.904
0.853
0.881
0.919
0.952
1.614
0.904
0.941
64
7.21
ROIC%
7.40
4.83
3.11
2.98
0.40
0.40
0.40
0.40
2.13
2.01
4.71
0.40
2.07
10
12.92
Return on equity%
31.80
29.50
29.41
30.75
32.59
31.86
29.58
29.19
28.47
28.83
7.81
29.19
29.54
12
29.24
Return on assets%
23.31
23.17
25.83
24.67
22.90
20.56
21.77
20.71
21.22
21.30
26.17
21.22
22.34
72
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.57%)
(2.35%)
—
22.62
EPS growth%
6.97
8.48
7.97
7.52
5.38
3.72
2.79
5.12
7.73
9.98
22.37
5.12
7.25
87
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
—
—
—
—
—
—
—
(7.55%)
(8.71%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.62%
1.28%
—
—
Dividend per sh£
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
10.24%
10.03%
—
29.36
Div yield (avg)%
2.41
1.21
0.40
2.51
2.60
0.40
0.40
0.40
0.40
2.08
17.29
0.40
0.81
61
28.92
Payout ratio%
11.65
13.50
15.17
16.51
14.25
15.76
14.53
15.40
17.37
14.66
18.35
15.40
14.91
84
7.551
Shares (diluted)M
9.757
11.26
11.37
13.17
12.72
12.19
11.75
12.80
12.58
13.08
7.644
0.57%
3.63%
92
6.53
Buyback yield%
2.72
1.61
3.07
6.06
4.46
6.49
5.22
7.96
7.13
5.91
27.32
6.49
5.57
88
0.809
D/E ratiox
0.858
0.923
1.029
0.996
1.037
1.001
0.985
1.076
1.169
1.379
1.778
1.076
1.015
5
0.067
Enterprise value£M
0.173
0.169
0.175
0.171
0.158
0.162
0.154
0.157
0.141
0.147
0.086
(1.44%)
(1.97%)
66
0.108
LT debt£M
0.101
0.093
0.096
0.110
0.112
0.120
0.117
0.121
0.130
0.137
0.121
4.26%
3.05%
43
Revenue
£0.164M
5.74%
1.00×
Cost of revenue
£0.087M
6.22%
1.05×
Operating expenses
£0.022M
4.69%
0.91×