0.606
Revenue£M
1.444
1.430
1.478
1.475
1.482
1.524
1.510
1.526
1.549
1.580
0.662
1.28%
0.83%
59
5.44
Revenue growth%
24.85
26.33
26.47
28.05
25.62
23.79
25.91
24.47
27.41
29.70
17.06
25.91
26.12
52
6.14
Gross margin%
15.57
14.90
16.96
17.37
19.49
17.04
18.22
18.36
18.82
17.04
20.40
18.22
17.21
20
9.05
Operating margin%
20.70
18.54
18.62
16.21
19.21
22.17
22.75
22.73
20.44
21.32
4.65
22.17
20.57
77
14.76
Net margin%
11.65
14.39
15.91
17.89
17.84
16.77
18.07
18.46
17.44
16.34
13.62
17.44
17.11
74
32.11
P/E ratio (avg)x
12.46
14.59
14.73
14.69
15.66
16.30
18.36
21.82
23.80
28.02
16.00
21.82
15.98
79
9.636
EV/EBITx
17.75
16.89
16.29
17.58
19.67
21.57
20.62
18.92
19.66
20.21
23.83
20.21
19.29
85
7.65
FCF yield (avg)%
13.95
15.07
14.72
15.62
16.37
14.87
17.07
18.16
19.02
17.43
27.63
17.43
16.00
77
7.48
FCF margin%
29.35
27.60
25.89
27.42
26.68
25.89
27.38
26.35
26.46
27.95
28.58
26.46
27.03
69
0.184
FCF / Net incomex
1.926
1.843
2.009
2.156
1.957
1.958
1.912
1.848
1.886
1.859
0.640
1.886
1.919
55
19.07
ROIC%
12.19
13.88
14.64
14.40
14.79
13.52
12.37
14.75
11.81
12.26
13.88
12.37
13.70
50
22.32
Return on equity%
4.75
2.58
4.64
3.22
3.65
1.46
2.95
4.09
5.59
3.75
10.68
3.75
3.70
13
20.77
Return on assets%
16.16
14.22
11.91
11.63
9.39
12.06
9.79
12.39
10.89
11.95
16.85
11.95
11.93
24
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
2.31%
1.12%
—
25.39
EPS growth%
30.22
30.28
31.25
31.60
33.86
34.53
37.13
37.14
37.61
35.37
18.76
37.13
34.19
54
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(6.95%)
(5.77%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.37%)
(2.00%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(4.28%)
(2.74%)
—
28.19
Div yield (avg)%
16.11
17.63
20.43
20.07
21.13
18.84
19.61
18.04
20.62
18.70
11.79
18.84
19.22
58
6.66
Payout ratio%
24.30
21.72
19.05
16.05
13.62
15.27
14.17
16.88
15.61
18.33
18.32
15.61
16.46
55
299.0
Shares (diluted)M
266.1
260.4
234.6
220.0
235.8
215.1
203.1
207.8
176.3
187.8
304.6
(4.45%)
(2.87%)
29
22.86
Buyback yield%
15.11
16.69
17.26
19.75
18.44
18.04
18.10
19.95
20.72
19.48
6.16
19.48
18.27
34
0.366
D/E ratiox
0.094
0.102
0.111
0.120
0.127
0.133
0.134
0.118
0.113
0.098
1.475
0.118
0.115
21
0.759
Enterprise value£M
0.499
0.457
0.486
0.517
0.551
0.502
0.560
0.513
0.469
0.530
0.122
(0.77%)
(0.06%)
18
0.953
LT debt£M
0.370
0.339
0.326
0.287
0.268
0.269
0.250
0.245
0.209
0.209
0.777
(4.89%)
(6.97%)
72
Revenue
£1.580M
0.83%
1.00×
Cost of revenue
£0.844M
0.79%
1.00×
Operating expenses
£0.319M
0.70%
0.99×
Property and equipment
16.32%
Goodwill & intangibles
15.27%