1.119
Revenue£M
0.700
0.756
0.803
0.842
0.918
0.971
1.053
1.136
1.234
1.185
1.195
7.93%
7.14%
90
16.52
Revenue growth%
30.67
28.75
29.37
30.72
32.17
30.47
33.11
30.44
28.94
6.53
28.87
30.47
30.45
21
20.05
Gross margin%
17.92
18.64
17.73
14.88
14.38
17.04
16.35
15.69
14.79
29.30
28.64
15.69
16.70
69
7.55
Operating margin%
24.40
21.86
19.58
19.44
17.39
15.63
14.08
11.29
12.73
2.55
25.95
14.08
18.41
44
11.21
Net margin%
19.17
20.77
21.39
22.19
22.36
21.96
19.32
22.08
20.96
25.68
29.10
21.96
21.17
23
28.82
P/E ratio (avg)x
9.267
9.353
8.298
9.108
8.702
8.153
7.629
8.161
7.424
28.33
27.80
8.153
8.500
76
13.86
EV/EBITx
18.86
17.33
18.31
19.08
19.68
19.82
16.79
17.53
15.85
15.43
33.08
17.53
18.59
32
5.62
FCF yield (avg)%
20.23
22.82
21.10
18.19
18.61
21.15
21.43
23.73
24.45
18.73
22.39
21.43
21.13
73
8.92
FCF margin%
3.33
2.92
4.66
6.27
4.02
6.28
5.88
3.47
0.99
25.16
24.07
4.02
3.74
24
1.660
FCF / Net incomex
1.154
1.082
1.179
1.156
1.063
0.992
0.894
0.945
0.977
0.677
0.133
0.977
1.073
93
11.87
ROIC%
2.47
4.06
6.14
4.75
3.55
4.09
3.05
0.83
0.40
26.54
11.81
3.05
3.30
89
29.55
Return on equity%
14.04
13.48
11.86
10.20
12.63
15.41
15.86
16.63
14.09
15.96
9.35
15.41
14.06
59
19.34
Return on assets%
22.28
22.88
25.14
25.80
23.94
22.08
24.18
22.83
22.93
5.98
19.74
22.93
22.91
32
—
EPS£
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
—
5.41%
6.74%
—
27.09
EPS growth%
17.43
18.01
18.94
19.35
19.74
21.34
23.32
22.34
22.59
25.59
3.43
22.34
19.55
25
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.98%
9.59%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
7.96%
9.05%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
8.04%
8.58%
—
21.22
Div yield (avg)%
7.82
8.07
9.69
10.71
8.99
8.11
10.34
10.88
11.83
9.55
20.00
10.34
9.34
39
28.41
Payout ratio%
27.28
28.29
30.67
28.11
29.15
28.19
25.39
27.74
28.56
24.47
13.21
28.19
28.15
10
140.9
Shares (diluted)M
146.7
157.4
164.3
164.2
187.0
187.6
192.2
182.5
180.8
141.9
143.5
1.94%
1.54%
72
11.32
Buyback yield%
19.72
22.69
21.31
20.21
19.86
17.56
18.64
20.28
20.28
8.78
7.16
19.86
20.04
82
1.740
D/E ratiox
0.797
0.768
0.768
0.771
0.670
0.701
0.696
0.652
0.604
1.274
0.645
0.670
0.735
51
0.873
Enterprise value£M
1.338
1.494
1.498
1.548
1.502
1.609
1.746
1.788
1.938
1.427
1.439
4.60%
6.66%
5
1.210
LT debt£M
0.254
0.233
0.241
0.231
0.213
0.191
0.169
0.183
0.165
0.751
1.004
(6.42%)
(5.01%)
91
Revenue
£1.234M
7.14%
1.00×
Cost of revenue
£0.771M
6.94%
0.98×
Operating expenses
£0.263M
7.69%
1.05×
Cash and investments
16.98%
Property and equipment
15.21%
Spread over hurdle
32.30%