1.637
Revenue£M
0.981
1.052
1.111
1.198
1.285
1.341
1.410
1.498
1.572
1.695
1.809
5.69%
6.40%
42
17.40
Revenue growth%
3.21
1.38
3.83
2.90
4.77
2.13
0.40
3.26
2.73
5.43
2.28
2.73
3.05
34
4.91
Gross margin%
14.31
11.55
13.35
15.50
13.16
11.59
10.60
9.96
8.60
7.32
27.94
9.96
11.57
33
17.15
Operating margin%
20.30
22.26
20.55
20.47
18.41
17.73
17.69
18.93
20.88
23.85
25.52
18.93
20.39
39
8.54
Net margin%
32.76
33.87
33.68
33.98
35.69
34.76
32.02
30.40
29.80
30.13
16.73
30.40
33.22
54
8.771
P/E ratio (avg)x
29.79
30.86
33.66
32.69
31.56
29.36
32.27
30.70
28.12
29.49
33.56
29.49
30.78
57
31.75
EV/EBITx
32.35
33.63
34.30
30.35
29.64
29.34
31.59
32.69
28.32
27.47
16.11
29.34
30.97
32
21.14
FCF yield (avg)%
25.27
22.90
22.35
21.10
22.58
19.65
17.47
18.97
19.28
16.39
25.41
18.97
20.37
49
2.88
FCF margin%
16.04
18.51
15.67
16.41
16.75
15.17
14.29
11.48
8.53
9.82
11.60
11.48
15.42
93
1.429
FCF / Net incomex
2.210
2.450
2.377
2.353
2.716
2.624
2.696
2.727
2.995
3.079
1.341
2.727
2.660
32
17.93
ROIC%
21.69
22.33
22.72
23.14
22.60
23.14
20.75
21.15
24.06
21.28
25.53
21.28
22.46
88
27.65
Return on equity%
5.58
5.56
8.49
9.51
9.94
12.07
14.64
13.99
16.67
18.42
27.49
14.64
11.00
78
24.59
Return on assets%
6.72
6.37
8.16
6.41
6.72
6.41
6.65
6.38
6.54
4.33
13.01
6.41
6.48
40
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(1.02%)
2.21%
—
26.48
EPS growth%
28.78
29.84
31.47
31.99
33.72
35.69
34.41
35.02
33.93
35.21
7.10
35.02
33.83
57
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.24%
3.91%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
8.56%
8.39%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.37%
5.82%
—
19.65
Div yield (avg)%
22.40
20.51
22.42
21.55
19.79
22.24
22.43
23.85
22.57
20.63
28.16
22.43
22.32
94
28.44
Payout ratio%
9.77
10.99
12.69
12.96
13.99
15.64
13.09
11.70
12.67
12.95
21.73
12.95
12.82
78
3.512
Shares (diluted)B
4.236
4.800
4.914
5.201
5.162
5.331
5.635
6.211
7.113
6.752
3.450
5.52%
5.09%
10
16.14
Buyback yield%
7.94
8.27
9.47
7.00
6.56
4.52
2.55
1.67
0.40
0.40
15.46
1.67
5.54
54
1.373
D/E ratiox
0.189
0.219
0.254
0.279
0.270
0.303
0.302
0.333
0.334
0.309
0.948
0.309
0.291
22
0.236
Enterprise value£M
2.112
2.305
2.419
2.809
2.759
3.095
3.643
3.587
3.531
4.089
1.272
8.19%
7.15%
64
0.282
LT debt£M
0.611
0.592
0.571
0.584
0.565
0.600
0.532
0.563
0.547
0.565
0.761
(0.01%)
(1.95%)
54
Revenue
£1.695M
6.40%
1.00×
Cost of revenue
£0.921M
6.71%
1.03×
Operating expenses
£0.273M
5.45%
0.91×
Goodwill & intangibles
15.41%