2.017
Revenue£M
1.012
1.056
1.100
1.157
1.208
1.300
1.410
1.523
1.591
1.666
2.127
6.63%
5.87%
65
14.94
Revenue growth%
29.01
27.09
24.22
25.06
22.98
25.53
27.06
27.47
30.39
31.58
26.50
27.47
27.07
60
2.75
Gross margin%
19.94
21.65
21.52
23.66
21.62
21.70
23.08
24.05
22.39
25.11
3.66
23.08
22.04
60
2.67
Operating margin%
25.54
23.35
24.73
26.61
27.52
27.53
26.86
23.89
23.25
21.05
27.83
23.89
25.13
70
7.90
Net margin%
27.92
29.47
27.97
30.58
31.90
30.85
33.10
34.33
32.62
29.89
14.17
32.62
30.71
20
26.66
P/E ratio (avg)x
19.81
20.26
22.46
25.13
28.77
32.46
36.79
42.91
44.11
50.78
34.16
42.91
30.62
37
23.93
EV/EBITx
28.66
28.80
27.17
26.54
26.48
27.01
29.21
33.99
37.42
36.17
31.74
33.99
28.73
47
11.09
FCF yield (avg)%
19.13
20.08
21.65
19.45
19.87
19.77
17.70
15.00
13.93
12.85
3.53
15.00
19.29
88
18.01
FCF margin%
25.66
24.80
27.60
25.37
26.49
27.03
25.81
28.29
28.36
28.29
18.26
28.29
26.76
22
0.609
FCF / Net incomex
1.538
1.504
1.382
1.457
1.450
1.578
1.436
1.337
1.330
1.144
1.686
1.337
1.443
16
8.51
ROIC%
7.95
5.35
7.52
7.73
8.16
8.26
7.74
7.84
6.88
9.43
21.76
7.84
7.79
33
3.06
Return on equity%
20.09
17.82
17.17
15.81
18.09
18.39
16.14
14.23
17.20
18.77
24.40
17.20
17.51
37
19.89
Return on assets%
24.01
21.31
22.14
22.74
21.45
20.11
22.71
19.78
20.82
19.93
23.63
20.11
21.38
35
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
4.25%
2.20%
—
28.23
EPS growth%
21.37
19.63
22.05
24.42
25.84
28.62
28.06
30.22
31.02
29.86
24.79
29.86
26.95
82
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
8.27%
4.76%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
10.83%
8.86%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.87%)
(3.18%)
—
25.49
Div yield (avg)%
13.95
11.72
11.53
14.07
16.66
17.28
16.33
16.33
17.41
16.14
12.41
16.33
16.23
73
26.59
Payout ratio%
6.48
5.47
3.37
3.69
5.76
6.95
9.66
9.85
9.34
11.73
10.41
9.66
6.72
57
2.481
Shares (diluted)B
3.595
4.157
4.385
4.482
5.137
5.286
5.621
6.147
6.740
6.316
2.456
4.22%
7.16%
6
18.62
Buyback yield%
24.28
24.86
23.45
22.07
23.90
21.95
19.29
16.41
18.52
19.08
23.82
19.08
22.01
19
1.681
D/E ratiox
1.831
1.763
1.858
2.163
2.492
2.822
3.181
3.494
3.726
3.814
0.733
3.494
2.657
57
1.598
Enterprise value£M
1.664
1.545
1.396
1.541
1.399
1.360
1.370
1.253
1.224
1.257
1.740
(2.11%)
(4.10%)
78
1.181
LT debt£M
1.627
1.460
1.636
1.473
1.420
1.479
1.428
1.285
1.180
1.322
0.683
(1.43%)
(1.49%)
87
Revenue
£1.666M
5.87%
1.00×
Cost of revenue
£0.819M
6.19%
1.03×
Operating expenses
£0.406M
5.99%
1.01×
Cash and investments
16.38%
Goodwill & intangibles
16.37%