1.052
Revenue£M
0.742
0.791
0.848
0.915
0.982
1.035
1.088
1.159
1.248
1.330
1.167
6.25%
6.60%
84
2.50
Revenue growth%
15.23
13.40
11.29
10.81
12.58
14.24
11.50
10.22
10.88
12.59
15.69
11.50
12.04
18
7.80
Gross margin%
4.88
6.72
9.60
9.02
8.81
10.51
12.38
10.87
8.37
9.30
27.89
10.51
9.16
53
29.34
Operating margin%
25.11
26.76
24.29
23.05
25.81
23.40
22.28
25.25
28.24
29.77
28.82
25.25
25.18
62
28.94
Net margin%
16.17
13.27
14.42
15.17
14.34
12.70
10.46
10.31
9.62
6.67
22.23
10.31
12.99
64
24.89
P/E ratio (avg)x
29.48
28.91
32.38
31.77
32.42
34.97
37.65
36.83
37.35
43.15
28.14
37.35
33.69
82
10.41
EV/EBITx
27.50
31.84
31.83
36.33
38.05
38.46
44.99
52.93
56.49
66.21
37.63
52.93
38.26
67
27.84
FCF yield (avg)%
0.40
0.40
0.40
2.84
3.74
2.94
4.07
1.21
2.99
4.94
14.02
2.99
2.89
55
17.21
FCF margin%
9.74
12.12
10.29
8.37
6.66
4.89
3.69
1.42
2.83
3.17
3.59
3.17
5.78
70
0.227
FCF / Net incomex
1.314
1.510
1.618
1.733
1.953
2.233
2.528
2.745
2.899
3.194
0.794
2.745
2.093
13
28.25
ROIC%
25.24
28.19
30.01
28.12
28.18
26.94
29.39
27.65
29.98
32.75
17.71
29.39
28.19
36
8.18
Return on equity%
36.71
34.13
36.61
38.48
39.41
37.66
36.58
35.97
32.99
31.04
29.37
35.97
36.60
78
9.93
Return on assets%
23.29
21.25
18.59
15.92
13.49
10.85
11.13
9.30
10.78
12.95
25.62
10.85
13.22
53
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
5.85%
4.64%
—
29.08
EPS growth%
17.86
19.83
18.15
19.85
18.76
16.44
18.32
19.60
16.64
15.82
2.51
16.64
18.24
45
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
0.01
—
12.33%
8.45%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
12.06%
9.65%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
4.34%
7.24%
—
3.53
Div yield (avg)%
13.27
14.91
14.91
14.43
14.26
15.89
18.12
19.51
19.62
20.21
22.84
19.51
15.40
94
12.47
Payout ratio%
9.59
9.37
8.55
10.63
12.56
10.61
12.53
11.96
10.12
9.93
27.44
10.61
10.36
49
0.979
Shares (diluted)B
1.779
1.894
1.862
1.992
1.962
2.265
2.623
2.886
3.152
3.340
0.945
11.23%
7.96%
67
7.45
Buyback yield%
18.45
16.43
18.89
20.81
20.07
22.39
19.67
17.63
17.63
18.01
2.87
18.01
18.67
23
1.321
D/E ratiox
1.418
1.479
1.542
1.388
1.362
1.238
1.175
1.195
1.311
1.176
1.423
1.195
1.337
52
0.084
Enterprise value£M
0.504
0.490
0.534
0.527
0.522
0.562
0.646
0.747
0.782
0.789
1.589
8.61%
5.38%
89
0.103
LT debt£M
0.292
0.312
0.294
0.289
0.283
0.316
0.361
0.337
0.376
0.420
1.570
8.18%
3.86%
74
Revenue
£1.330M
6.60%
1.00×
Cost of revenue
£0.795M
6.56%
1.00×
Operating expenses
£0.323M
6.67%
1.01×
Property and equipment
16.60%
Spread over hurdle
(4.13%)