0.813
Revenue£M
0.812
0.875
0.934
0.987
1.049
1.146
1.224
1.304
1.385
1.474
0.854
7.04%
6.72%
67
16.06
Revenue growth%
27.30
26.88
28.99
28.59
26.02
23.73
23.82
22.91
20.26
18.32
11.12
22.91
24.92
66
27.33
Gross margin%
21.96
22.05
25.00
27.83
30.45
27.46
27.10
28.70
31.47
31.44
5.51
28.70
27.64
62
28.71
Operating margin%
26.68
23.81
25.85
26.07
29.00
29.74
30.99
31.01
30.45
27.46
22.99
30.45
28.23
56
2.74
Net margin%
13.30
16.24
16.57
14.14
14.84
12.47
9.70
7.23
5.79
8.65
4.84
8.65
12.89
61
28.87
P/E ratio (avg)x
23.01
20.91
22.15
19.06
19.75
17.51
15.39
15.85
13.65
14.55
6.584
15.39
18.28
45
10.97
EV/EBITx
51.03
48.57
52.12
54.60
52.35
56.15
62.52
67.51
62.91
63.81
26.80
62.91
55.37
88
27.24
FCF yield (avg)%
18.87
21.01
19.31
17.45
19.15
20.78
19.58
18.66
21.48
21.88
22.07
20.78
19.45
40
11.44
FCF margin%
14.01
14.46
12.55
11.61
13.86
12.38
10.22
13.13
13.98
12.35
10.40
12.38
12.84
92
1.441
FCF / Net incomex
0.292
0.272
0.252
0.279
0.265
0.266
0.243
0.228
0.251
0.268
0.322
0.251
0.265
28
29.38
ROIC%
4.88
3.61
1.68
1.21
0.69
0.40
0.40
1.80
2.39
3.70
22.39
1.80
1.74
21
13.36
Return on equity%
20.17
18.02
17.33
15.13
13.32
15.85
15.91
13.17
13.41
13.68
9.48
13.68
15.49
28
11.95
Return on assets%
7.77
10.73
8.35
9.35
7.54
8.90
11.26
11.62
13.76
13.49
14.55
11.62
10.04
7
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
1.01%
0.14%
—
5.16
EPS growth%
32.14
32.79
33.00
31.21
32.73
30.99
32.27
34.40
34.05
35.71
10.80
34.05
32.76
36
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.49%)
0.37%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.28%)
(1.48%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(6.03%)
(4.11%)
—
16.24
Div yield (avg)%
22.96
24.78
23.10
23.10
23.99
24.68
24.24
23.90
23.16
25.51
9.77
24.24
23.94
50
16.02
Payout ratio%
9.00
8.34
8.69
6.11
5.21
3.96
2.80
3.16
4.42
4.91
2.35
3.96
5.06
22
422.4
Shares (diluted)M
490.6
511.6
499.9
490.9
519.4
547.1
590.2
621.2
593.3
591.5
431.1
2.64%
0.95%
48
10.52
Buyback yield%
9.06
9.65
9.59
8.81
7.63
7.57
10.15
7.96
8.74
8.62
27.49
8.62
8.77
88
0.657
D/E ratiox
0.540
0.517
0.483
0.548
0.597
0.651
0.612
0.602
0.554
0.586
0.769
0.602
0.570
65
1.360
Enterprise value£M
1.491
1.609
1.819
1.724
1.946
2.133
2.351
2.366
2.206
2.004
0.974
0.59%
4.11%
52
1.200
LT debt£M
1.052
1.008
0.993
0.962
0.967
0.924
0.912
0.872
0.988
1.039
0.902
1.45%
0.57%
44
Revenue
£1.474M
6.72%
1.00×
Cost of revenue
£0.924M
6.75%
1.00×
Operating expenses
£0.178M
6.75%
1.00×
Goodwill & intangibles
14.28%