0.972
Revenue£M
1.738
1.858
1.983
2.120
2.270
2.387
2.557
2.770
2.909
1.046
1.151
6.53%
6.41%
29
7.82
Revenue growth%
25.48
28.28
27.78
25.42
23.42
22.76
23.58
25.65
25.91
12.92
19.10
23.58
25.56
81
20.30
Gross margin%
13.78
14.78
12.20
9.39
12.36
14.00
13.58
15.68
18.38
24.15
20.83
14.00
13.89
95
14.61
Operating margin%
10.32
12.62
12.95
12.37
10.79
11.07
12.56
13.63
16.01
18.47
20.88
12.56
12.47
26
17.53
Net margin%
16.21
16.85
18.60
19.36
20.83
19.50
18.12
16.35
17.54
23.07
8.93
18.12
17.83
80
32.06
P/E ratio (avg)x
11.92
11.83
11.40
10.60
9.197
8.190
7.503
7.443
6.327
10.68
25.63
7.503
9.898
88
19.16
EV/EBITx
29.03
31.34
27.70
29.02
27.04
25.79
21.95
21.18
20.83
8.386
26.40
21.95
27.37
29
28.33
FCF yield (avg)%
26.81
29.12
31.62
29.15
27.32
28.65
31.63
29.32
31.93
26.95
23.88
29.32
29.13
39
6.85
FCF margin%
30.26
30.91
30.93
32.27
33.01
31.39
28.76
29.92
28.72
14.13
4.79
29.92
30.59
11
0.122
FCF / Net incomex
0.894
0.893
0.929
0.935
0.985
1.055
1.027
1.059
1.058
0.117
1.311
1.055
0.960
28
18.51
ROIC%
10.24
7.41
7.88
9.74
11.75
10.01
9.72
10.32
9.05
4.28
17.49
10.01
9.73
85
13.03
Return on equity%
18.01
15.23
12.70
10.61
8.60
10.40
8.77
7.78
10.66
16.81
25.78
8.77
10.63
72
15.04
Return on assets%
12.39
14.04
12.43
15.19
15.40
12.92
14.87
13.66
14.43
28.98
14.04
14.43
13.85
68
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(2.74%)
(2.41%)
—
17.34
EPS growth%
19.21
19.55
19.43
19.84
19.05
20.34
21.10
18.96
17.19
9.69
2.77
19.05
19.32
10
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
5.46%
9.39%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(6.20%)
(4.01%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.38%)
(5.13%)
—
19.00
Div yield (avg)%
12.46
10.85
12.42
10.99
12.86
10.29
13.12
15.98
16.61
11.40
16.57
13.12
12.44
85
28.22
Payout ratio%
23.10
22.27
21.23
19.65
18.69
16.28
13.98
14.44
15.16
21.69
19.71
15.16
19.17
59
793.4
Shares (diluted)M
752.2
730.8
716.2
626.2
611.6
603.6
530.4
512.4
477.8
827.9
821.9
(5.27%)
(4.26%)
29
18.79
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.73
3.18
4.35
27.72
2.99
0.73
0.40
67
0.558
D/E ratiox
0.317
0.309
0.336
0.371
0.435
0.471
0.512
0.509
0.515
1.426
1.658
0.509
0.403
38
1.296
Enterprise value£M
1.092
1.070
1.073
0.990
1.065
1.068
0.978
0.938
0.823
0.227
0.963
(3.61%)
(2.63%)
41
1.822
LT debt£M
1.000
1.099
0.991
1.001
0.966
1.029
0.956
0.893
0.921
0.996
0.322
(1.65%)
(2.76%)
92
Revenue
£2.909M
6.41%
1.00×
Cost of revenue
£1.385M
6.57%
1.02×
Operating expenses
£0.561M
6.58%
1.02×
Cash and investments
15.75%
Spread over hurdle
29.29%