1.109
Revenue£M
2.118
2.301
2.453
2.627
2.826
3.114
3.435
3.674
3.999
4.279
1.164
8.65%
8.24%
6
28.86
Revenue growth%
38.28
37.82
40.31
40.93
39.08
38.87
37.30
38.25
39.90
38.34
16.07
38.34
38.61
93
24.97
Gross margin%
27.90
26.40
23.85
23.81
25.85
26.64
25.68
22.88
22.53
22.71
3.89
22.88
24.77
13
2.92
Operating margin%
20.78
20.38
18.28
18.08
20.50
17.71
19.45
20.87
20.44
18.36
20.72
19.45
19.91
43
22.88
Net margin%
21.55
22.91
21.22
18.86
20.97
21.35
22.94
24.13
25.36
22.38
20.66
22.94
21.97
55
36.17
P/E ratio (avg)x
21.40
21.43
22.94
21.64
19.66
17.24
17.11
17.37
15.10
14.10
30.96
17.11
18.52
81
26.08
EV/EBITx
15.06
15.36
17.98
20.02
22.44
24.49
27.57
27.40
29.04
32.89
22.03
27.57
23.47
48
13.18
FCF yield (avg)%
28.16
25.67
27.14
28.02
26.97
24.08
23.06
23.99
21.05
21.45
5.75
23.06
24.87
83
8.10
FCF margin%
18.56
17.68
16.72
16.76
19.68
19.55
16.91
15.32
14.80
16.90
26.58
16.90
16.91
54
1.225
FCF / Net incomex
1.097
0.970
0.999
0.871
0.920
0.902
0.898
0.772
0.755
0.727
1.022
0.772
0.900
58
5.96
ROIC%
24.67
24.98
27.48
24.75
22.64
21.57
21.04
21.66
22.62
22.40
6.34
21.66
22.63
36
21.29
Return on equity%
25.96
26.40
24.08
25.23
27.59
28.05
25.52
23.95
22.08
24.05
19.85
24.05
25.37
85
29.58
Return on assets%
31.15
32.64
35.24
38.11
37.35
38.59
38.37
39.58
40.56
41.35
3.00
39.58
38.24
73
0.22
EPS£
0.14
0.14
0.14
0.12
0.12
0.13
0.14
0.15
0.14
0.13
0.24
1.63%
(2.26%)
—
6.27
EPS growth%
3.62
5.65
7.68
6.12
4.62
2.67
5.33
4.15
4.80
1.84
8.84
4.15
4.71
13
0.15
Bookvalue per sh£
0.38
0.37
0.35
0.33
0.35
0.40
0.41
0.44
0.43
0.49
0.10
7.17%
2.65%
—
0.11
FCF per share£
0.12
0.12
0.12
0.14
0.14
0.15
0.17
0.19
0.19
0.19
0.13
7.19%
4.88%
—
0.06
Dividend per sh£
0.32
0.35
0.40
0.43
0.41
0.41
0.39
0.35
0.37
0.41
0.06
0.05%
2.49%
—
14.80
Div yield (avg)%
7.80
9.21
10.74
11.02
12.71
9.90
10.18
11.92
13.47
14.44
11.45
11.92
10.88
30
5.72
Payout ratio%
0.40
2.71
4.17
3.44
0.68
0.40
0.40
0.40
0.40
0.40
26.92
0.40
0.40
14
5.529
Shares (diluted)M
8.224
9.392
11.43
13.49
13.74
13.66
14.40
16.47
17.83
20.67
5.512
8.51%
10.56%
14
29.32
Buyback yield%
7.54
6.00
7.10
5.68
3.12
1.40
0.40
0.40
2.55
2.97
3.60
1.40
3.04
49
0.792
D/E ratiox
0.452
0.529
0.570
0.589
0.629
0.726
0.855
0.906
1.009
1.126
0.743
0.906
0.678
6
1.419
Enterprise value£M
5.275
5.917
5.580
6.214
6.740
7.117
7.177
8.077
8.639
8.830
3.267
5.55%
6.33%
21
2.285
LT debt£M
1.055
1.191
1.107
1.027
1.064
1.143
1.241
1.331
1.493
1.654
0.452
9.23%
4.52%
72
Revenue
£4.279M
8.24%
1.00×
Cost of revenue
£2.317M
8.04%
0.98×
Operating expenses
£1.004M
8.29%
1.00×
Property and equipment
18.15%
Goodwill & intangibles
14.61%
Spread over hurdle
(2.33%)