0.258
Revenue£M
0.376
0.392
0.419
0.440
0.459
0.486
0.511
0.542
0.577
0.595
0.271
5.34%
5.43%
85
15.22
Revenue growth%
11.57
13.29
13.30
14.22
16.59
14.27
16.16
17.37
14.83
12.52
5.14
14.83
14.25
25
28.25
Gross margin%
23.76
22.89
21.07
20.09
18.53
17.99
17.92
15.03
16.70
14.33
7.07
16.70
18.26
57
24.40
Operating margin%
17.44
19.38
19.78
20.57
23.36
24.08
21.27
18.32
20.37
19.13
9.09
20.37
20.07
36
25.90
Net margin%
13.15
14.48
13.95
11.66
12.61
12.69
11.01
9.10
11.12
12.71
18.37
11.12
12.65
93
13.49
P/E ratio (avg)x
35.79
42.61
45.80
50.89
49.58
58.38
65.20
78.60
89.80
97.97
15.53
78.60
54.63
27
8.216
EV/EBITx
21.26
23.77
21.79
23.05
23.25
23.50
22.12
22.99
20.68
21.94
32.19
22.12
22.56
11
10.00
FCF yield (avg)%
22.84
21.46
22.50
25.05
27.39
27.38
29.45
31.68
33.90
33.49
25.72
31.68
27.38
6
9.06
FCF margin%
16.59
17.81
17.06
19.57
21.96
24.31
26.26
24.65
24.69
25.98
10.81
24.69
23.14
6
1.674
FCF / Net incomex
2.325
2.675
2.985
2.890
3.018
3.173
3.164
3.656
3.546
3.333
1.472
3.333
3.091
34
3.74
ROIC%
23.51
22.02
24.57
24.11
21.48
24.34
22.59
20.62
21.77
24.08
8.52
22.59
23.05
91
16.39
Return on equity%
26.57
29.02
26.10
28.65
27.70
25.14
24.16
26.48
24.76
23.58
6.94
24.76
26.29
93
6.06
Return on assets%
19.55
21.56
23.83
23.56
25.39
26.04
23.37
21.03
22.77
23.77
10.39
23.37
23.47
47
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(5.13%)
(3.29%)
—
23.87
EPS growth%
22.14
21.09
18.28
15.98
17.29
14.47
17.05
18.90
16.63
13.72
25.36
16.63
17.17
93
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(4.60%)
(3.74%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(0.35%)
0.27%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.26%)
(4.96%)
—
24.67
Div yield (avg)%
14.48
16.96
18.02
15.69
18.54
20.27
21.07
21.47
21.79
19.85
26.23
21.07
19.19
25
19.60
Payout ratio%
6.01
3.72
6.70
8.78
11.20
8.34
7.01
6.72
5.60
3.72
2.16
6.72
6.71
44
223.4
Shares (diluted)M
208.9
229.9
251.4
253.6
261.3
259.8
299.2
300.6
290.7
307.2
220.8
3.29%
3.77%
44
27.23
Buyback yield%
29.91
27.06
30.05
30.77
29.44
27.65
28.07
26.31
24.09
22.07
23.85
26.31
27.86
69
0.480
D/E ratiox
1.840
1.887
1.786
1.814
1.981
1.960
2.232
2.400
2.540
2.780
0.332
2.400
1.971
14
0.438
Enterprise value£M
0.328
0.335
0.290
0.319
0.350
0.368
0.404
0.424
0.393
0.376
0.446
1.44%
(0.05%)
78
0.118
LT debt£M
0.531
0.644
0.722
0.807
0.879
0.936
0.955
0.990
1.174
1.281
0.311
7.83%
10.13%
24
Revenue
£0.595M
5.43%
1.00×
Cost of revenue
£0.380M
5.41%
1.00×
Operating expenses
£0.082M
5.38%
0.99×
Cash and investments
18.10%
Goodwill & intangibles
17.75%