1.608
Revenue£M
1.744
1.722
1.725
1.716
1.721
1.735
1.738
1.730
1.737
1.762
1.691
0.47%
0.06%
37
16.91
Revenue growth%
6.14
6.91
8.89
10.83
8.18
9.15
11.60
9.55
9.07
11.89
24.03
9.55
9.11
33
2.38
Gross margin%
23.83
20.95
22.72
21.53
20.18
20.02
21.15
21.47
19.30
17.49
16.79
20.02
21.05
12
7.13
Operating margin%
19.79
18.33
18.19
15.83
14.95
13.26
12.54
12.64
12.31
13.48
17.99
12.64
14.22
81
15.65
Net margin%
16.34
17.42
15.87
18.44
21.20
22.02
21.92
19.67
19.59
17.90
29.19
19.67
19.02
49
10.82
P/E ratio (avg)x
45.35
52.30
51.08
54.80
57.32
68.35
74.26
80.33
93.19
103.2
30.16
80.33
62.83
44
15.85
EV/EBITx
32.12
33.82
38.99
42.25
45.27
43.12
45.69
45.31
46.46
52.94
22.26
45.69
44.19
20
25.92
FCF yield (avg)%
27.82
25.97
26.10
27.87
28.68
26.51
29.25
30.84
33.42
35.44
6.42
30.84
28.28
47
19.44
FCF margin%
12.09
9.47
8.93
11.79
10.39
9.06
6.82
8.94
9.51
11.20
2.21
9.06
9.49
53
0.339
FCF / Net incomex
0.483
0.474
0.481
0.419
0.423
0.388
0.358
0.306
0.327
0.286
0.651
0.327
0.403
25
13.92
ROIC%
17.94
16.38
16.65
16.40
17.38
14.39
14.80
17.09
17.62
15.82
15.66
15.82
16.52
10
2.11
Return on equity%
13.18
13.00
13.83
10.89
8.64
10.40
7.49
9.92
12.04
12.98
26.61
10.40
11.47
93
12.83
Return on assets%
14.01
16.04
14.07
13.88
15.75
12.91
11.17
8.68
6.64
8.63
9.36
8.68
13.39
56
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(1.82%)
(0.39%)
—
17.72
EPS growth%
18.06
19.97
21.22
21.08
19.23
21.13
21.09
23.57
22.96
24.98
17.93
22.96
21.11
31
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.14%)
(0.88%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
0.10%
0.05%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
3.34%
2.02%
—
2.20
Div yield (avg)%
17.07
19.29
17.26
19.62
17.73
18.17
20.05
20.61
20.28
23.05
12.35
20.28
19.45
60
14.76
Payout ratio%
26.33
27.15
26.76
27.41
26.68
24.06
21.88
21.27
18.37
18.42
25.85
21.27
25.19
88
376.9
Shares (diluted)M
382.9
379.9
363.5
382.4
404.3
381.6
399.4
411.3
459.8
430.9
377.9
1.28%
0.96%
6
20.69
Buyback yield%
19.64
18.39
20.90
20.18
17.94
17.56
20.20
18.81
15.92
15.08
21.63
17.56
18.60
47
0.518
D/E ratiox
1.479
1.560
1.865
1.993
2.085
2.414
2.331
2.680
2.656
3.141
1.010
2.656
2.208
32
0.179
Enterprise value£M
1.596
1.552
1.626
1.554
1.353
1.405
1.348
1.262
1.261
1.319
1.214
(0.51%)
(3.33%)
54
1.146
LT debt£M
0.574
0.568
0.584
0.661
0.656
0.704
0.685
0.672
0.649
0.634
0.842
(0.70%)
0.98%
60
Revenue
£1.762M
0.06%
1.00×
Cost of revenue
£0.917M
(0.48%)
0.95×
Operating expenses
£0.325M
1.00%
1.10×
Goodwill & intangibles
19.60%
Spread over hurdle
11.70%