2.469
Revenue£M
1.754
1.913
2.065
2.263
2.490
2.676
2.943
3.151
3.473
3.694
2.708
8.21%
8.44%
89
6.68
Revenue growth%
19.29
21.22
19.86
19.45
21.26
21.93
24.58
23.08
23.76
26.61
27.06
23.76
21.59
17
29.56
Gross margin%
9.56
7.23
8.89
5.95
8.67
6.44
7.34
5.56
8.43
5.95
26.23
6.44
7.28
15
3.42
Operating margin%
13.76
14.51
14.97
15.25
14.31
14.74
16.44
13.62
14.16
16.92
29.90
14.74
14.62
59
26.14
Net margin%
26.69
24.12
26.54
29.04
30.82
31.76
32.45
34.96
35.96
37.10
9.70
34.96
31.29
94
6.592
P/E ratio (avg)x
46.38
51.64
54.98
54.60
52.17
52.47
58.83
61.65
56.64
53.47
10.21
56.64
54.04
80
30.46
EV/EBITx
29.38
28.36
28.38
26.13
28.42
26.52
24.97
25.21
24.87
22.68
6.438
24.97
26.33
58
16.78
FCF yield (avg)%
28.42
27.09
26.99
27.44
30.30
31.81
34.06
31.77
30.92
29.66
18.89
31.77
29.98
12
19.92
FCF margin%
20.10
22.62
20.61
23.04
20.14
20.81
17.88
19.27
19.56
18.93
5.51
19.27
20.12
94
1.018
FCF / Net incomex
0.857
0.941
1.030
1.122
1.148
1.309
1.371
1.562
1.799
1.839
0.656
1.562
1.228
22
21.90
ROIC%
4.54
4.70
5.11
6.15
8.69
9.02
6.62
8.14
7.65
6.12
26.41
7.65
6.38
33
23.17
Return on equity%
30.57
27.84
27.67
30.00
27.41
26.37
27.26
27.73
27.17
28.82
3.47
27.26
27.70
15
17.11
Return on assets%
5.79
5.35
4.13
6.64
5.27
6.61
7.78
5.32
2.76
2.72
9.01
5.32
5.33
65
0.03
EPS£
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.62%
6.21%
—
18.20
EPS growth%
24.70
26.46
26.49
25.68
23.80
25.35
28.15
26.09
23.54
23.54
26.67
25.35
25.51
63
0.03
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
4.22%
2.20%
—
0.03
FCF per share£
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.02
(5.15%)
0.47%
—
—
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
2.31%
1.23%
—
14.01
Div yield (avg)%
10.32
8.65
6.92
5.84
8.42
10.76
9.11
9.05
6.44
4.10
16.70
9.05
8.53
13
14.36
Payout ratio%
7.28
6.79
4.23
5.34
8.13
6.83
8.86
7.27
7.89
10.01
20.91
7.89
7.28
57
52.26
Shares (diluted)M
43.07
44.80
44.64
47.78
45.71
49.69
43.50
44.82
46.49
48.52
50.11
1.20%
0.47%
7
26.39
Buyback yield%
25.09
26.21
27.61
27.15
25.33
26.44
24.41
27.04
27.34
29.94
4.14
27.04
26.74
53
0.861
D/E ratiox
0.942
0.990
1.101
1.169
1.193
1.274
1.137
1.129
1.158
1.290
0.411
1.158
1.147
55
1.438
Enterprise value£M
2.776
2.571
2.385
2.362
2.403
2.246
2.165
2.195
2.541
2.690
2.816
2.28%
(0.49%)
76
2.433
LT debt£M
2.104
2.376
2.345
2.717
2.638
2.977
3.088
3.216
3.357
3.650
2.757
6.71%
5.79%
69
Revenue
£3.694M
8.44%
1.00×
Cost of revenue
£2.047M
8.69%
1.02×
Operating expenses
£0.460M
8.43%
1.00×
Property and equipment
15.47%
Spread over hurdle
31.79%