2.744
Revenue£M
1.817
1.993
2.158
2.370
2.513
2.754
2.953
3.209
3.529
3.821
2.856
8.75%
8.45%
39
12.89
Revenue growth%
25.64
23.34
24.98
24.76
23.11
23.94
26.38
26.72
26.53
27.50
14.13
26.53
25.31
51
12.46
Gross margin%
9.53
10.75
13.13
14.92
15.94
13.10
15.12
14.80
16.68
18.34
19.02
15.12
14.86
79
17.81
Operating margin%
21.78
23.30
25.68
23.89
26.35
23.37
22.20
21.31
18.86
19.18
20.00
21.31
22.75
29
6.78
Net margin%
15.09
12.98
12.91
15.65
13.84
16.71
17.45
17.63
16.26
18.84
6.60
17.45
15.96
90
28.39
P/E ratio (avg)x
9.542
9.813
10.18
11.01
9.984
10.66
10.75
9.542
10.30
9.156
12.67
10.30
10.08
11
6.605
EV/EBITx
5.944
6.010
5.266
5.097
5.295
5.607
5.196
4.855
4.453
4.902
7.889
4.902
5.231
53
19.04
FCF yield (avg)%
28.16
28.44
26.87
25.82
26.79
25.54
23.95
22.10
22.42
23.66
4.18
23.66
25.68
25
11.65
FCF margin%
27.38
24.93
26.61
26.84
28.01
29.06
28.45
29.66
32.30
29.76
19.38
29.66
28.23
55
1.771
FCF / Net incomex
0.359
0.360
0.406
0.415
0.437
0.510
0.556
0.552
0.620
0.686
1.208
0.556
0.473
76
3.10
ROIC%
8.47
6.17
6.60
7.43
7.66
10.21
12.81
14.85
15.23
15.72
16.99
14.85
9.34
14
14.73
Return on equity%
3.71
3.59
3.17
0.54
0.40
0.40
0.40
0.40
0.40
1.22
17.77
0.40
0.47
68
19.08
Return on assets%
10.30
13.22
13.99
14.59
12.87
11.33
9.16
7.30
6.59
9.34
24.34
9.16
10.81
12
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
3.35%
4.65%
—
16.25
EPS growth%
9.24
7.93
7.81
7.69
4.98
7.65
4.71
2.13
3.70
1.96
20.14
3.70
6.31
28
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
1.02%
0.74%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
8.26%
8.32%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
0.41%
(0.90%)
—
22.32
Div yield (avg)%
20.00
20.92
18.07
16.33
18.55
15.98
17.12
16.23
14.55
15.93
27.65
15.98
16.73
30
27.94
Payout ratio%
24.55
26.40
26.98
26.64
29.22
30.98
30.05
27.61
25.03
23.53
7.98
27.61
26.81
92
2.933
Shares (diluted)B
2.729
2.664
2.690
2.417
2.365
2.143
2.288
2.192
2.394
2.651
2.945
2.31%
0.04%
82
29.90
Buyback yield%
24.31
23.26
22.59
22.78
23.70
26.23
25.24
27.26
25.96
23.25
18.08
25.96
24.01
28
1.353
D/E ratiox
2.210
2.372
2.746
2.604
2.891
2.894
2.957
3.277
3.335
3.563
0.212
3.277
2.892
5
2.948
Enterprise value£M
3.098
3.309
3.385
3.579
3.676
3.794
3.764
4.006
3.913
4.208
1.957
2.74%
2.89%
71
2.310
LT debt£M
4.606
4.704
5.036
5.783
5.847
6.983
8.339
8.955
9.893
11.77
0.787
15.01%
11.24%
80
Revenue
£3.821M
8.45%
1.00×
Cost of revenue
£2.639M
8.43%
1.00×
Operating expenses
£0.756M
8.21%
0.98×
Cash and investments
17.52%
Goodwill & intangibles
15.42%
Spread over hurdle
(4.48%)