0.685
Revenue£M
2.484
2.582
2.726
2.859
3.075
3.247
3.404
3.529
3.776
4.017
0.710
5.49%
5.33%
69
19.48
Revenue growth%
6.19
4.94
5.39
7.21
6.33
5.06
6.61
5.58
4.74
2.73
26.80
5.06
5.49
90
23.42
Gross margin%
0.40
0.40
2.50
2.23
2.81
1.26
0.40
0.40
1.91
4.64
9.30
1.26
1.58
59
29.98
Operating margin%
7.55
6.15
3.43
1.24
1.28
0.40
0.40
3.01
3.77
2.87
8.63
2.87
2.94
79
15.10
Net margin%
23.35
23.33
20.93
18.72
18.69
20.50
22.17
19.37
16.61
17.95
14.13
19.37
19.93
49
25.69
P/E ratio (avg)x
27.18
32.78
35.05
40.47
48.13
50.54
54.92
58.58
66.20
68.62
10.85
58.58
49.34
59
6.106
EV/EBITx
25.26
23.57
23.06
22.29
23.87
26.06
26.16
25.82
23.16
21.79
15.46
25.82
23.72
5
27.71
FCF yield (avg)%
21.82
23.85
22.29
24.54
23.84
22.93
20.72
20.95
19.40
21.92
23.92
20.95
22.11
50
13.69
FCF margin%
17.02
18.30
18.99
20.67
20.05
19.56
17.47
15.22
16.37
17.44
8.36
17.44
17.89
9
1.399
FCF / Net incomex
0.982
0.969
0.883
0.872
0.986
1.076
1.075
1.012
0.984
0.969
0.996
1.012
0.983
49
23.15
ROIC%
23.93
25.35
25.13
27.80
29.86
32.22
31.94
34.34
35.96
33.11
27.04
33.11
30.90
72
5.76
Return on equity%
14.53
14.92
13.19
11.71
11.97
13.22
15.47
14.58
12.03
10.89
26.07
13.22
13.20
81
24.64
Return on assets%
20.11
20.87
19.00
19.27
19.19
18.47
20.02
17.66
15.17
14.63
12.46
17.66
19.09
55
0.20
EPS£
0.40
0.39
0.36
0.31
0.33
0.33
0.33
0.34
0.35
0.36
0.22
1.70%
(1.36%)
—
23.93
EPS growth%
29.98
27.62
28.14
28.05
30.36
33.15
31.55
29.28
31.33
32.42
6.53
31.55
30.17
15
0.41
Bookvalue per sh£
0.44
0.49
0.51
0.48
0.52
0.54
0.59
0.59
0.67
0.67
0.41
4.99%
3.67%
—
0.25
FCF per share£
0.21
0.19
0.20
0.22
0.22
0.19
0.19
0.17
0.18
0.16
0.30
(6.38%)
(2.81%)
—
0.48
Dividend per sh£
0.46
0.55
0.57
0.64
0.61
0.61
0.63
0.62
0.71
0.77
0.16
4.68%
4.96%
—
21.02
Div yield (avg)%
28.16
29.50
27.05
25.90
24.87
26.42
26.53
27.82
28.71
28.11
10.94
27.82
27.44
78
24.49
Payout ratio%
4.82
3.72
5.71
7.05
7.78
8.83
9.26
6.51
3.67
4.51
16.34
6.51
6.11
11
2.738
Shares (diluted)M
4.619
5.068
5.124
5.515
6.219
6.026
6.066
6.521
6.537
7.641
2.769
4.20%
5.58%
20
5.08
Buyback yield%
14.32
15.94
13.68
15.38
16.89
16.17
17.60
18.74
16.66
15.93
3.37
16.66
16.05
88
0.976
D/E ratiox
0.372
0.379
0.364
0.369
0.341
0.316
0.351
0.350
0.326
0.325
0.481
0.326
0.350
24
1.996
Enterprise value£M
3.301
3.313
3.577
4.048
4.064
4.198
4.303
4.279
4.000
3.763
2.525
(1.52%)
0.70%
20
0.444
LT debt£M
0.981
1.113
1.113
1.053
1.144
1.068
1.214
1.162
1.237
1.265
3.059
2.03%
1.75%
55
Revenue
£4.017M
5.33%
1.00×
Cost of revenue
£2.285M
4.93%
0.96×
Operating expenses
£1.034M
5.92%
1.06×
Cash and investments
17.68%
Goodwill & intangibles
16.97%