0.193
Revenue£M
0.353
0.370
0.382
0.387
0.400
0.417
0.424
0.429
0.445
0.202
0.217
2.81%
3.04%
91
16.93
Revenue growth%
22.90
20.12
18.37
15.51
15.63
14.18
12.79
12.43
13.57
23.75
16.08
13.57
15.57
33
2.13
Gross margin%
3.40
5.64
4.45
7.25
5.29
6.56
4.68
7.36
9.50
29.31
4.41
6.56
5.46
32
14.41
Operating margin%
26.98
29.67
31.13
28.65
29.59
30.84
32.20
34.69
32.94
28.32
11.75
32.20
30.26
37
3.74
Net margin%
13.55
16.30
19.21
20.16
18.87
19.98
17.60
15.36
15.76
3.46
3.84
17.60
16.95
17
34.30
P/E ratio (avg)x
11.48
10.64
9.880
10.29
9.786
10.92
10.86
11.40
12.53
19.28
7.073
10.92
10.75
89
19.54
EV/EBITx
6.088
5.657
5.137
4.549
4.099
4.135
4.080
4.061
3.804
25.51
19.31
4.080
4.342
57
8.94
FCF yield (avg)%
17.45
18.32
18.48
20.26
20.81
17.85
19.88
17.19
14.79
24.50
27.62
17.85
18.09
11
25.22
FCF margin%
7.59
9.33
9.26
12.21
10.96
9.33
10.46
8.29
11.19
10.19
17.05
10.46
9.33
18
0.572
FCF / Net incomex
0.301
0.290
0.299
0.305
0.296
0.264
0.257
0.255
0.246
1.131
0.249
0.257
0.293
57
19.67
ROIC%
30.94
29.85
28.39
27.90
28.64
27.15
25.79
26.92
24.73
18.79
8.99
26.92
28.14
50
29.74
Return on equity%
24.28
24.81
24.93
27.36
25.41
23.87
24.40
22.99
25.65
29.01
17.52
24.40
24.87
22
11.61
Return on assets%
6.48
6.50
5.00
3.43
3.59
1.53
4.13
5.63
6.65
10.53
6.69
4.13
5.31
64
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(6.37%)
(4.28%)
—
5.09
EPS growth%
17.42
15.42
13.43
15.25
14.32
13.38
13.70
11.38
13.37
16.08
12.99
13.38
14.01
19
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
1.49%
1.63%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(3.19%)
(1.35%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.20%)
3.79%
—
12.18
Div yield (avg)%
18.58
15.66
13.85
13.02
13.62
12.96
10.75
8.23
10.98
15.23
18.63
10.98
13.32
32
12.89
Payout ratio%
13.64
13.20
11.96
9.62
12.47
11.02
12.24
14.00
13.60
12.06
6.00
12.47
12.35
42
0.922
Shares (diluted)B
1.676
1.912
2.034
2.066
1.972
2.239
2.122
2.325
2.639
0.933
0.942
5.02%
7.15%
80
16.31
Buyback yield%
7.66
8.68
6.32
4.39
3.97
6.22
7.77
8.94
9.91
9.84
28.45
7.77
7.72
56
1.056
D/E ratiox
0.976
1.015
1.161
1.243
1.163
1.158
1.228
1.184
1.146
0.399
0.596
1.163
1.160
76
0.202
Enterprise value£M
0.189
0.168
0.177
0.157
0.161
0.171
0.178
0.174
0.184
0.363
0.294
3.28%
(1.40%)
45
0.090
LT debt£M
0.031
0.036
0.033
0.030
0.032
0.030
0.032
0.035
0.034
0.248
0.180
2.53%
2.68%
18
Revenue
£0.445M
3.04%
1.00×
Cost of revenue
£0.293M
2.99%
1.00×
Operating expenses
£0.081M
3.22%
1.02×
Goodwill & intangibles
16.85%
Spread over hurdle
(1.74%)