7.433
Revenue£M
7.841
8.135
8.563
9.150
9.493
10.14
10.37
10.96
11.38
7.985
9.141
4.47%
4.58%
73
8.61
Revenue growth%
20.54
22.34
24.73
23.44
24.17
22.28
24.80
27.33
28.73
19.25
7.53
24.80
23.81
94
8.55
Gross margin%
33.37
33.07
34.75
31.81
30.45
29.10
28.21
29.26
31.57
21.59
17.34
29.26
31.69
94
12.08
Operating margin%
14.84
12.36
12.81
13.18
10.39
13.21
15.01
16.48
15.22
26.95
28.13
15.01
14.03
84
4.00
Net margin%
15.89
15.33
12.70
13.53
16.38
18.59
20.25
18.94
16.04
16.33
20.62
18.59
16.21
13
17.35
P/E ratio (avg)x
18.39
19.78
21.82
20.50
22.78
21.57
22.79
21.81
22.05
31.23
30.61
22.05
21.69
40
14.27
EV/EBITx
27.45
24.33
25.14
27.67
26.36
29.38
27.36
24.22
22.14
28.75
25.83
26.36
26.86
43
5.93
FCF yield (avg)%
22.45
19.67
22.39
24.38
26.92
29.10
29.45
29.92
32.85
21.51
27.29
29.45
25.65
86
19.60
FCF margin%
14.96
13.69
13.40
13.97
14.44
13.87
11.33
8.99
11.00
15.68
27.04
11.33
13.54
56
1.362
FCF / Net incomex
2.194
2.216
2.122
2.407
2.650
2.601
2.996
2.874
3.134
0.714
1.192
2.874
2.504
91
23.96
ROIC%
32.69
32.65
33.57
30.62
27.64
25.79
27.83
26.22
25.84
4.99
6.24
26.22
29.22
45
25.11
Return on equity%
21.26
23.03
25.74
25.43
22.63
24.91
24.33
21.93
19.61
23.41
8.81
22.63
22.83
36
13.12
Return on assets%
23.91
25.22
22.87
24.79
21.83
24.74
23.32
23.52
25.40
20.44
19.91
23.52
24.14
94
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
11.08%
9.28%
—
16.30
EPS growth%
8.93
9.73
12.02
10.47
12.61
14.65
14.02
14.42
14.38
15.07
27.59
14.38
12.31
84
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.40%
5.33%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
5.35%
5.26%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.03%)
0.58%
—
2.99
Div yield (avg)%
4.01
6.08
7.15
7.11
9.44
11.10
13.29
10.50
7.79
8.83
11.46
10.50
7.47
78
15.43
Payout ratio%
13.62
16.44
18.90
18.05
16.39
18.14
17.33
15.59
17.13
14.98
21.53
17.13
16.78
67
1.342
Shares (diluted)B
0.901
0.916
0.935
0.820
0.832
0.898
0.880
0.794
0.740
1.336
1.348
(2.04%)
(3.07%)
46
28.45
Buyback yield%
21.13
21.15
23.85
23.79
23.60
21.45
23.37
25.10
24.45
26.67
6.79
23.60
23.48
41
1.780
D/E ratiox
1.081
1.160
1.114
1.225
1.105
1.190
1.255
1.209
1.234
0.954
1.757
1.209
1.175
72
4.097
Enterprise value£M
13.53
13.34
12.79
13.91
15.51
17.72
18.56
19.13
21.97
1.223
3.227
9.57%
5.22%
42
1.850
LT debt£M
5.802
5.466
5.306
6.175
6.772
7.853
8.839
8.876
9.194
8.826
3.708
8.28%
5.94%
85
Revenue
£11.38M
4.58%
1.00×
Cost of revenue
£7.968M
4.58%
1.00×
Operating expenses
£2.367M
3.98%
0.94×
Cash and investments
20.90%
Property and equipment
14.72%