0.161
Revenue£M
0.536
0.580
0.618
0.657
0.704
0.751
0.814
0.879
0.940
0.180
0.199
7.42%
7.35%
14
25.15
Revenue growth%
23.68
24.55
23.55
24.26
23.21
21.64
21.63
23.43
24.95
6.50
18.34
23.21
23.61
50
12.35
Gross margin%
7.03
6.57
4.00
6.23
7.83
10.13
8.27
8.23
6.15
27.52
9.09
8.23
7.43
91
10.54
Operating margin%
22.86
19.87
17.91
19.28
17.72
18.57
15.69
17.99
19.13
26.50
23.24
17.99
18.85
64
4.26
Net margin%
28.13
30.68
28.68
27.40
25.11
23.57
24.07
22.99
23.57
11.48
12.93
23.57
25.37
38
18.05
P/E ratio (avg)x
27.25
26.43
24.94
25.17
26.47
24.89
28.27
31.16
32.20
10.45
33.74
28.27
26.45
69
16.24
EV/EBITx
33.93
35.50
34.23
36.43
39.53
37.65
37.72
35.29
39.72
22.18
33.16
37.72
35.97
43
27.75
FCF yield (avg)%
23.69
25.18
23.78
24.95
25.33
24.11
22.18
22.18
23.89
3.36
20.69
23.89
24.00
33
23.12
FCF margin%
8.49
10.18
12.60
11.65
9.31
10.47
11.84
13.50
15.55
8.74
15.98
11.84
11.06
55
1.261
FCF / Net incomex
1.089
1.281
1.474
1.555
1.550
1.549
1.641
1.829
1.782
0.990
0.971
1.641
1.550
22
29.92
ROIC%
14.67
14.79
17.54
17.09
16.10
18.31
17.24
17.12
19.45
29.95
3.80
17.24
17.11
27
2.42
Return on equity%
25.29
28.11
27.29
26.12
24.25
22.61
20.73
19.92
20.32
21.90
9.06
20.73
24.77
48
12.68
Return on assets%
20.51
22.05
21.73
20.89
20.76
23.25
25.29
27.65
26.19
11.16
16.18
25.29
22.11
77
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
2.08%
(1.66%)
—
5.97
EPS growth%
20.46
19.29
21.16
19.51
22.27
22.07
23.63
24.89
25.62
8.80
13.29
23.63
22.17
52
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
14.69%
9.53%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
5.35%
7.13%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
12.66%
11.13%
—
10.41
Div yield (avg)%
24.60
21.61
19.80
18.56
20.64
19.89
21.38
23.27
25.13
23.23
3.21
21.38
21.50
46
7.05
Payout ratio%
3.64
1.24
1.40
2.28
3.77
2.77
0.84
0.40
2.92
11.55
17.89
2.77
2.52
59
0.881
Shares (diluted)B
1.735
1.943
2.072
2.275
2.700
2.630
2.833
2.787
2.764
0.905
0.891
3.97%
7.56%
27
14.53
Buyback yield%
10.90
10.37
10.09
9.81
8.56
9.36
6.72
9.10
8.24
23.98
13.74
8.56
9.58
22
0.925
D/E ratiox
0.912
0.852
0.792
0.872
0.825
0.826
0.786
0.736
0.725
1.238
1.649
0.786
0.826
17
0.602
Enterprise value£M
1.116
1.206
1.366
1.441
1.604
1.899
1.939
2.216
2.476
0.527
0.795
11.44%
10.31%
54
0.728
LT debt£M
0.066
0.068
0.068
0.081
0.077
0.074
0.087
0.102
0.101
0.376
0.171
4.56%
5.90%
55
Revenue
£0.940M
7.35%
1.00×
Cost of revenue
£0.538M
7.14%
0.98×
Operating expenses
£0.227M
7.21%
0.99×
Cash and investments
15.77%
Spread over hurdle
31.38%