0.629
Revenue£M
0.464
0.503
0.540
0.595
0.633
0.697
0.752
0.827
0.906
0.964
0.691
8.79%
8.39%
85
22.61
Revenue growth%
14.60
17.11
19.56
16.75
18.87
20.64
22.78
25.22
23.62
21.29
24.63
22.78
20.10
66
18.75
Gross margin%
13.49
14.76
12.94
12.07
11.60
12.02
13.37
11.70
13.32
14.95
18.93
13.32
13.13
33
9.14
Operating margin%
14.60
15.19
17.51
18.90
17.91
16.14
14.59
14.57
13.47
12.14
14.16
14.57
14.89
81
26.05
Net margin%
19.99
18.09
17.48
19.81
17.67
16.83
14.41
12.74
12.41
13.25
13.26
13.25
17.16
55
9.564
P/E ratio (avg)x
38.61
37.01
36.59
41.28
45.53
51.22
49.76
54.71
58.88
56.46
20.96
54.71
47.64
31
15.22
EV/EBITx
30.79
28.63
28.38
28.76
30.85
31.61
31.72
30.45
27.65
27.30
16.40
30.45
29.60
59
17.04
FCF yield (avg)%
22.60
22.03
23.57
25.14
23.39
20.57
20.43
22.40
20.85
21.45
14.10
20.85
22.21
56
26.92
FCF margin%
27.87
26.68
29.11
26.14
25.80
25.63
25.86
25.60
23.24
23.33
10.37
25.60
25.83
7
1.508
FCF / Net incomex
1.913
2.182
2.037
2.327
2.358
2.327
2.474
2.708
2.545
2.497
0.941
2.497
2.343
21
29.27
ROIC%
15.65
15.05
14.42
14.75
13.59
15.90
16.62
16.17
13.25
12.33
20.96
15.90
14.90
34
14.75
Return on equity%
21.80
22.63
20.65
21.45
22.69
20.35
17.54
15.53
14.75
13.08
25.15
15.53
20.50
47
26.34
Return on assets%
7.48
5.38
4.47
3.15
0.89
0.40
0.40
2.78
4.78
6.98
11.35
2.78
3.81
32
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.05%
9.35%
—
22.30
EPS growth%
6.29
8.81
11.25
12.40
12.87
12.45
9.66
12.51
15.47
12.47
23.89
12.47
12.42
22
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(4.81%)
(4.83%)
—
0.01
FCF per share£
0.01
0.01
0.01
—
—
—
—
—
—
—
—
(7.61%)
(5.13%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(5.44%)
(3.47%)
—
14.65
Div yield (avg)%
14.99
16.04
14.16
13.71
13.92
15.41
16.58
14.87
14.56
17.02
11.06
15.41
14.93
90
22.49
Payout ratio%
12.92
14.46
14.00
11.77
12.93
15.57
12.74
14.98
17.33
14.72
27.23
14.98
14.23
36
38.81
Shares (diluted)M
36.81
39.21
39.49
40.04
43.18
42.63
44.58
39.76
38.08
40.91
40.72
(1.07%)
0.36%
11
4.54
Buyback yield%
23.70
24.57
22.47
23.16
22.68
24.80
25.54
23.43
24.16
22.46
22.64
24.16
23.56
49
0.289
D/E ratiox
1.869
1.880
1.892
2.267
2.613
2.989
2.912
2.886
3.050
3.386
1.776
2.989
2.750
84
0.521
Enterprise value£M
0.214
0.229
0.234
0.228
0.246
0.253
0.251
0.268
0.239
0.216
0.662
(2.52%)
0.34%
17
0.740
LT debt£M
0.370
0.327
0.345
0.300
0.298
0.280
0.248
0.223
0.198
0.205
0.382
(7.23%)
(5.83%)
73
Revenue
£0.964M
8.39%
1.00×
Cost of revenue
£0.646M
8.14%
0.98×
Operating expenses
£0.187M
8.69%
1.03×
Spread over hurdle
(2.49%)