0.301
Revenue£M
0.233
0.245
0.250
0.256
0.271
0.280
0.297
0.304
0.313
0.321
0.310
3.43%
3.58%
78
22.69
Revenue growth%
14.13
12.52
9.90
7.40
8.12
7.42
9.93
10.92
13.36
15.31
17.01
10.92
10.43
83
22.48
Gross margin%
24.79
26.95
26.89
24.39
25.20
22.23
24.94
25.43
23.16
24.37
5.75
24.37
24.87
71
21.97
Operating margin%
13.95
13.15
15.54
16.22
13.37
16.26
17.60
17.66
16.77
15.26
19.62
16.77
15.88
26
5.81
Net margin%
28.55
30.59
27.79
29.08
28.92
30.76
28.19
25.63
24.14
26.77
25.75
26.77
28.37
64
17.70
P/E ratio (avg)x
21.36
22.18
21.28
20.50
20.08
18.81
17.95
18.29
19.23
19.15
30.26
18.81
19.65
68
36.77
EV/EBITx
7.813
8.592
7.897
7.751
8.577
7.805
7.572
7.346
6.745
6.529
34.66
7.346
7.778
20
12.71
FCF yield (avg)%
24.35
26.45
24.02
21.31
23.04
24.62
24.97
26.31
25.47
27.35
23.69
25.47
24.80
54
19.21
FCF margin%
25.03
24.75
26.86
25.44
25.71
25.98
28.69
31.01
31.24
34.23
19.62
31.01
26.42
30
1.132
FCF / Net incomex
1.237
1.264
1.341
1.454
1.590
1.565
1.400
1.462
1.447
1.519
0.752
1.462
1.451
95
28.81
ROIC%
18.25
19.32
21.74
20.73
20.26
18.04
15.92
13.42
16.36
14.10
19.25
15.92
18.14
57
10.48
Return on equity%
16.07
16.90
19.12
16.31
17.47
19.33
20.43
18.24
15.50
14.31
17.38
18.24
17.19
9
27.64
Return on assets%
21.30
21.34
23.38
21.90
20.35
22.16
19.77
17.34
16.38
18.60
5.96
18.60
20.82
75
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
0.96%
2.05%
—
11.07
EPS growth%
23.59
26.41
28.26
26.79
24.66
26.75
26.09
23.40
25.51
27.35
26.56
26.09
26.25
92
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
11.37%
8.98%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
2.11%
4.20%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
10.46%
10.30%
—
29.43
Div yield (avg)%
21.22
18.40
16.55
19.46
20.41
21.00
21.60
19.14
19.38
17.67
9.46
19.38
19.42
69
13.81
Payout ratio%
27.67
30.03
31.64
32.70
31.36
29.67
26.93
26.17
25.98
24.48
13.79
26.17
28.67
25
187.6
Shares (diluted)M
209.0
219.0
218.1
255.7
269.6
276.2
264.1
278.0
267.6
264.4
183.6
(0.39%)
2.33%
70
7.77
Buyback yield%
9.67
11.99
14.06
14.51
12.69
10.34
9.60
6.72
6.78
6.39
11.39
6.78
10.00
44
0.752
D/E ratiox
1.091
1.026
1.134
1.098
1.173
1.197
1.383
1.436
1.658
1.878
1.341
1.436
1.185
85
0.109
Enterprise value£M
0.301
0.318
0.353
0.351
0.384
0.370
0.356
0.395
0.412
0.444
0.286
2.93%
4.07%
55
0.098
LT debt£M
0.173
0.202
0.236
0.238
0.270
0.306
0.329
0.320
0.303
0.309
0.259
2.77%
5.46%
52
Revenue
£0.321M
3.58%
1.00×
Cost of revenue
£0.222M
3.52%
0.99×
Operating expenses
£0.033M
4.02%
1.04×
Property and equipment
19.73%
Cash and investments
17.53%
Spread over hurdle
(1.07%)