0.298
Revenue£M
0.511
0.535
0.575
0.611
0.645
0.693
0.725
0.769
0.819
0.882
0.331
6.46%
6.34%
75
20.28
Revenue growth%
20.27
18.63
19.67
21.52
22.95
25.74
25.32
25.94
26.20
27.07
3.66
25.94
24.14
11
15.04
Gross margin%
18.27
19.26
19.26
17.33
17.85
16.48
15.23
16.08
17.77
16.33
24.47
16.33
17.55
68
12.26
Operating margin%
28.29
28.76
28.30
26.06
24.35
25.59
23.70
21.81
22.96
24.75
5.06
23.70
25.17
46
25.86
Net margin%
12.61
10.23
9.67
11.58
13.51
16.45
17.11
17.28
17.76
15.52
25.87
17.11
14.51
81
35.12
P/E ratio (avg)x
24.89
23.82
23.42
21.13
19.73
20.63
21.93
22.07
23.15
24.16
10.75
22.07
22.61
76
35.64
EV/EBITx
33.01
30.98
28.46
26.76
26.84
27.73
29.32
28.95
28.64
27.53
9.683
28.64
28.55
45
24.10
FCF yield (avg)%
25.63
27.11
28.92
26.78
29.73
26.89
26.98
28.55
26.14
23.42
22.26
26.89
26.94
19
6.15
FCF margin%
12.54
13.07
13.45
13.62
14.44
11.61
13.79
16.77
15.01
16.58
26.97
15.01
13.70
6
1.394
FCF / Net incomex
1.610
1.547
1.423
1.238
1.159
1.080
1.071
0.991
0.972
0.901
0.388
0.991
1.119
91
10.22
ROIC%
24.62
22.12
20.57
23.34
25.03
27.61
25.12
27.46
28.72
30.44
19.69
27.61
25.07
89
10.48
Return on equity%
8.41
6.64
4.81
3.12
5.32
6.80
5.31
7.62
10.40
11.12
13.69
7.62
6.72
24
13.21
Return on assets%
18.94
18.26
19.88
22.60
24.01
23.38
21.79
22.24
19.54
20.41
28.10
21.79
21.10
44
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
11.87%
9.96%
—
2.27
EPS growth%
17.30
18.26
20.93
23.31
24.62
23.58
22.04
25.01
26.59
26.97
16.85
25.01
23.45
64
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
9.13%
7.46%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.81%)
(1.88%)
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.40%)
3.17%
—
19.99
Div yield (avg)%
22.16
23.07
20.75
22.76
21.85
24.02
23.31
23.83
25.37
22.43
21.03
23.83
22.91
16
10.50
Payout ratio%
14.85
13.64
13.73
13.63
11.32
12.00
14.96
13.14
10.82
12.10
19.71
12.10
13.38
86
42.86
Shares (diluted)M
48.82
48.35
51.91
56.11
59.12
62.24
59.43
61.59
69.65
66.12
42.24
2.26%
2.87%
62
21.87
Buyback yield%
11.31
13.41
16.38
18.02
19.17
18.18
19.15
17.03
18.47
21.02
12.89
18.47
18.10
51
0.282
D/E ratiox
0.883
0.946
1.018
1.174
1.322
1.356
1.512
1.525
1.683
1.807
0.660
1.525
1.339
75
0.456
Enterprise value£M
1.128
1.204
1.347
1.560
1.640
1.650
1.816
1.878
2.183
2.117
0.104
5.24%
6.20%
86
0.307
LT debt£M
0.187
0.175
0.158
0.158
0.174
0.154
0.150
0.145
0.150
0.151
0.446
(2.78%)
(2.39%)
59
Revenue
£0.882M
6.34%
1.00×
Cost of revenue
£0.618M
6.34%
1.00×
Operating expenses
£0.166M
6.80%
1.04×
Property and equipment
16.10%
Spread over hurdle
(5.04%)