0.467
Revenue£M
3.139
3.147
3.178
3.233
3.225
3.212
3.275
3.250
3.224
0.503
0.577
(0.06%)
0.65%
32
24.48
Revenue growth%
6.51
8.86
6.44
8.97
6.04
6.09
4.16
5.41
3.17
19.17
7.22
5.41
6.27
15
9.00
Gross margin%
21.79
19.55
21.49
18.63
19.84
20.38
23.16
22.84
22.51
26.95
2.78
22.51
20.93
9
26.15
Operating margin%
3.99
3.73
4.33
6.24
8.05
5.06
7.86
7.39
5.94
25.27
25.98
7.39
5.98
70
4.40
Net margin%
22.71
24.95
24.85
22.78
22.29
23.00
22.24
20.94
20.77
18.63
10.79
22.24
22.74
84
28.57
P/E ratio (avg)x
51.12
58.71
57.93
63.66
67.28
64.23
73.02
70.49
77.82
23.90
16.23
70.49
63.94
48
14.16
EV/EBITx
29.83
30.76
29.11
27.77
28.13
29.07
24.84
24.50
25.98
20.68
25.64
25.98
27.95
93
19.00
FCF yield (avg)%
10.57
12.36
12.18
15.09
13.84
15.85
16.69
16.93
16.87
15.68
5.83
16.69
14.46
32
14.43
FCF margin%
33.62
34.40
34.77
32.61
31.49
34.45
35.53
33.48
35.75
4.72
29.16
34.45
34.01
18
0.643
FCF / Net incomex
0.145
0.137
0.150
0.141
0.154
0.155
0.162
0.174
0.157
1.693
0.594
0.157
0.153
57
13.31
ROIC%
2.26
2.56
5.18
5.15
3.81
5.30
6.63
4.24
2.29
22.94
20.88
4.24
4.02
30
2.37
Return on equity%
22.09
20.80
21.51
22.23
22.24
20.41
18.71
18.40
19.66
11.95
18.08
19.66
21.15
62
15.78
Return on assets%
23.16
22.08
23.08
23.61
25.47
24.97
24.51
26.00
23.52
18.30
18.35
24.97
23.67
46
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
9.57%
9.08%
—
13.05
EPS growth%
0.40
1.61
0.40
0.40
1.86
1.13
0.49
0.40
0.40
11.40
23.89
0.49
0.43
50
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
7.74%
4.93%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.31%)
(0.33%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.62%)
(0.39%)
—
26.57
Div yield (avg)%
22.24
19.60
18.28
15.81
15.09
14.55
11.88
13.82
16.36
14.18
10.81
14.55
16.09
43
23.56
Payout ratio%
6.95
7.54
9.08
8.23
5.59
7.50
5.17
7.64
6.04
16.45
25.53
6.04
7.23
79
8.002
Shares (diluted)B
8.054
9.194
9.699
11.21
10.57
10.54
11.59
13.30
12.53
8.202
8.098
2.24%
5.60%
16
27.54
Buyback yield%
6.41
7.29
6.14
8.76
7.02
8.20
9.99
10.66
10.70
29.24
23.59
9.99
8.47
10
1.421
D/E ratiox
0.414
0.462
0.489
0.523
0.606
0.687
0.756
0.768
0.880
0.595
0.619
0.756
0.564
56
1.075
Enterprise value£M
3.387
3.765
4.180
4.263
4.553
4.674
4.625
5.274
5.581
0.793
2.071
5.54%
7.47%
56
2.383
LT debt£M
0.344
0.374
0.388
0.409
0.435
0.404
0.386
0.397
0.410
1.048
0.428
0.04%
3.75%
18
Revenue
£3.224M
0.65%
1.00×
Cost of revenue
£2.256M
0.65%
1.00×
Operating expenses
£0.518M
0.56%
0.99×
Goodwill & intangibles
16.63%
Property and equipment
16.14%