1.426
Revenue£M
1.190
1.239
1.293
1.358
1.398
1.434
1.529
1.564
1.649
1.755
1.458
4.65%
4.59%
76
24.51
Revenue growth%
6.46
8.49
7.90
8.13
6.50
7.40
5.76
3.97
1.89
2.01
5.48
3.97
6.48
39
28.88
Gross margin%
14.99
14.55
12.41
13.94
11.73
9.83
11.94
11.87
14.73
16.82
16.01
11.94
13.17
56
19.14
Operating margin%
15.69
14.07
12.52
10.52
10.35
8.33
9.61
10.96
8.60
8.39
19.47
8.60
10.44
70
13.96
Net margin%
10.91
10.75
12.39
12.78
10.49
9.63
8.73
5.83
6.44
5.44
19.06
6.44
10.06
24
10.29
P/E ratio (avg)x
26.48
24.38
24.78
26.37
24.74
21.45
19.35
19.18
20.69
21.36
25.82
20.69
22.92
76
11.54
EV/EBITx
41.15
43.70
40.68
44.70
43.10
45.17
51.50
47.67
46.18
42.60
9.421
46.18
44.20
69
20.39
FCF yield (avg)%
25.50
23.37
26.34
26.25
24.12
25.77
28.54
29.13
29.29
29.14
8.34
29.13
26.30
51
22.58
FCF margin%
19.89
17.54
17.66
19.82
20.03
18.80
18.68
17.53
18.21
18.83
25.36
18.68
18.74
21
0.416
FCF / Net incomex
0.256
0.277
0.309
0.296
0.300
0.295
0.301
0.299
0.342
0.344
0.777
0.301
0.299
87
13.46
ROIC%
26.96
29.94
29.89
27.81
30.61
29.82
28.42
30.81
28.68
26.43
14.40
28.68
29.25
91
6.89
Return on equity%
26.29
28.69
25.97
25.62
26.12
24.42
26.43
25.21
23.24
24.50
21.46
24.50
25.79
92
7.65
Return on assets%
17.19
14.97
17.86
17.97
16.49
19.24
21.92
23.66
24.93
26.11
24.98
23.66
18.61
51
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(1.40%)
(1.55%)
—
17.94
EPS growth%
31.22
28.66
26.30
27.77
25.41
26.94
28.49
25.55
27.40
24.82
15.26
26.94
27.17
20
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(5.06%)
(6.11%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
8.42%
8.99%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(7.31%)
(3.51%)
—
17.78
Div yield (avg)%
14.35
16.72
18.10
19.38
19.82
17.61
19.50
20.58
18.56
15.96
25.04
18.56
18.33
69
26.24
Payout ratio%
27.56
27.42
27.72
30.51
29.49
29.36
28.18
30.53
31.80
33.24
12.31
30.53
29.42
44
0.492
Shares (diluted)B
0.776
0.863
0.954
0.946
0.971
0.946
1.010
0.959
0.965
1.089
0.493
2.31%
4.21%
64
6.80
Buyback yield%
5.64
3.10
5.37
7.02
9.77
9.80
7.11
8.02
6.40
5.29
17.83
7.11
6.71
36
1.527
D/E ratiox
1.977
2.136
2.423
2.561
2.719
2.936
2.839
2.670
2.964
3.073
0.861
2.936
2.694
10
1.275
Enterprise value£M
0.188
0.184
0.194
0.186
0.174
0.169
0.156
0.165
0.169
0.154
1.421
(2.38%)
(1.50%)
34
1.969
LT debt£M
0.871
0.924
1.050
1.136
1.069
1.041
1.090
1.158
1.242
1.333
1.463
4.51%
5.74%
60
Revenue
£1.755M
4.59%
1.00×
Cost of revenue
£0.947M
4.57%
1.00×
Operating expenses
£0.346M
4.34%
0.98×
Goodwill & intangibles
19.16%
Property and equipment
16.22%