0.086
Revenue£M
0.502
0.523
0.548
0.586
0.626
0.673
0.714
0.769
0.797
0.089
0.094
6.36%
5.51%
22
4.09
Revenue growth%
25.91
27.75
28.39
27.80
25.29
26.61
28.48
28.70
28.62
18.75
4.21
28.48
27.77
26
19.98
Gross margin%
23.14
20.15
20.87
18.23
15.88
14.99
15.87
17.34
19.06
9.76
4.64
15.88
18.64
76
9.66
Operating margin%
11.71
11.02
12.37
12.85
10.52
9.27
7.03
8.84
5.98
7.49
5.86
8.84
10.77
87
24.93
Net margin%
9.10
8.26
7.76
7.88
7.27
9.62
10.00
12.05
11.32
26.82
29.50
10.00
8.89
74
23.20
P/E ratio (avg)x
33.90
37.75
36.31
35.99
36.02
40.87
44.35
48.85
52.21
31.46
14.66
44.35
37.03
27
22.84
EV/EBITx
12.66
11.38
10.17
9.234
9.230
8.594
9.338
9.931
8.779
13.66
19.01
9.230
9.634
44
3.73
FCF yield (avg)%
18.22
17.28
15.43
16.29
14.94
16.88
16.37
15.32
15.93
23.63
6.89
15.93
16.33
8
14.73
FCF margin%
3.71
5.27
6.66
6.46
6.14
7.81
8.97
6.90
7.81
26.41
29.21
7.81
6.56
7
1.074
FCF / Net incomex
0.713
0.801
0.853
0.852
0.806
0.830
0.821
0.756
0.737
0.315
1.035
0.806
0.804
89
2.89
ROIC%
13.49
11.46
11.36
12.34
14.62
15.02
16.58
17.12
18.49
16.54
9.77
16.58
14.32
44
19.72
Return on equity%
20.72
20.58
22.72
20.56
18.86
19.81
19.39
18.06
18.67
15.47
9.22
18.86
19.60
23
12.28
Return on assets%
17.02
19.37
20.30
21.04
18.08
16.49
16.87
16.66
17.83
24.11
11.81
16.87
17.95
79
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.52%
2.31%
—
15.37
EPS growth%
26.45
27.22
27.12
28.71
27.75
29.82
32.47
34.64
37.07
13.32
3.95
32.47
28.23
89
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.53%
6.55%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
6.53%
2.96%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
0.51%
1.22%
—
5.33
Div yield (avg)%
5.00
2.77
5.20
7.28
5.83
7.30
9.47
6.71
6.56
6.08
16.18
6.71
6.19
50
18.35
Payout ratio%
18.14
21.06
22.41
21.91
24.74
26.65
29.20
28.91
30.78
2.95
9.63
28.91
23.57
25
7.307
Shares (diluted)B
9.331
9.376
10.92
10.95
11.87
13.33
14.81
13.99
16.04
7.138
7.155
7.93%
7.45%
32
19.54
Buyback yield%
29.55
30.88
30.32
32.37
33.13
31.72
32.28
34.03
36.74
26.82
10.03
33.13
32.00
28
1.669
D/E ratiox
1.855
1.899
2.116
2.262
2.416
2.667
2.820
3.224
3.495
1.299
0.158
2.820
2.339
80
0.229
Enterprise value£M
0.792
0.929
0.913
0.919
0.891
1.030
1.014
1.046
1.133
0.149
0.296
4.27%
4.01%
8
0.214
LT debt£M
0.674
0.628
0.586
0.594
0.584
0.643
0.622
0.632
0.603
0.426
0.300
0.30%
1.12%
65
Revenue
£0.797M
5.51%
1.00×
Cost of revenue
£0.558M
5.51%
1.00×
Operating expenses
£0.157M
5.12%
0.96×
Property and equipment
18.89%
Goodwill & intangibles
16.13%
Spread over hurdle
(5.07%)