1.609
Revenue£M
1.302
1.399
1.496
1.612
1.771
1.919
2.080
2.239
2.426
2.590
1.777
7.90%
7.87%
37
27.05
Revenue growth%
25.96
24.38
26.31
25.90
24.68
25.82
27.55
29.65
27.00
29.25
29.04
27.55
26.14
60
4.68
Gross margin%
19.48
21.04
21.09
22.75
25.64
28.26
29.76
27.07
27.24
27.01
27.06
27.24
26.33
95
28.20
Operating margin%
10.61
8.14
9.93
12.00
13.99
12.00
10.40
8.56
9.82
9.46
29.51
9.82
10.17
11
29.64
Net margin%
21.48
18.64
19.39
18.19
15.86
14.24
16.33
17.65
18.94
17.38
14.72
17.38
17.92
71
25.62
P/E ratio (avg)x
17.83
16.99
17.54
17.44
16.96
16.46
18.48
21.02
20.78
22.21
32.68
20.78
17.68
87
15.39
EV/EBITx
36.73
39.81
46.20
53.14
51.26
55.37
54.08
56.06
54.48
63.41
26.60
55.37
53.61
64
11.76
FCF yield (avg)%
26.33
27.94
30.58
30.14
30.22
28.33
30.86
30.33
29.29
27.33
21.22
29.29
29.71
89
29.97
FCF margin%
21.33
22.39
23.00
23.98
21.12
22.79
22.05
20.07
17.25
14.97
15.42
20.07
21.69
80
0.170
FCF / Net incomex
0.559
0.529
0.599
0.578
0.535
0.534
0.496
0.546
0.610
0.693
0.905
0.546
0.552
80
28.61
ROIC%
13.38
14.45
15.24
17.91
17.75
15.97
14.68
14.82
12.95
14.36
19.26
14.68
14.75
25
4.23
Return on equity%
4.27
1.50
3.94
4.86
7.81
10.56
12.68
11.06
9.39
10.81
6.62
10.81
8.60
31
25.02
Return on assets%
28.76
30.44
30.23
32.52
35.43
32.47
35.03
35.06
36.83
36.49
11.88
35.06
33.77
74
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
5.84%
7.42%
—
25.10
EPS growth%
10.00
8.03
9.63
9.49
12.07
10.55
9.41
7.67
6.18
6.01
8.60
7.67
9.45
92
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
6.23%
4.48%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
0.39%
4.35%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.68%)
(1.94%)
—
15.07
Div yield (avg)%
1.76
0.40
2.46
0.40
2.56
3.86
4.44
5.94
5.88
5.78
28.90
5.78
3.21
88
14.44
Payout ratio%
3.20
1.12
0.40
2.20
2.64
1.36
2.10
2.45
3.34
2.08
20.23
2.10
2.15
33
1.690
Shares (diluted)B
1.718
1.759
1.904
1.939
1.859
2.075
2.071
1.999
2.180
1.960
1.764
1.07%
1.01%
19
29.82
Buyback yield%
33.75
35.49
37.50
40.40
38.25
39.07
40.23
37.86
36.73
39.34
28.35
39.07
38.06
27
0.547
D/E ratiox
1.333
1.413
1.333
1.334
1.149
1.020
0.960
0.881
0.812
0.741
1.156
0.881
1.084
39
1.320
Enterprise value£M
1.738
1.824
1.702
1.693
1.669
1.667
1.624
1.826
1.870
2.077
1.843
4.47%
1.68%
69
1.723
LT debt£M
1.679
1.635
1.444
1.404
1.429
1.418
1.479
1.375
1.269
1.155
1.843
(4.17%)
(2.74%)
35
Revenue
£2.590M
7.87%
1.00×
Cost of revenue
£1.305M
7.67%
0.98×
Operating expenses
£0.414M
7.53%
0.97×
Goodwill & intangibles
18.31%
Cash and investments
14.30%