1.861
Revenue£M
3.373
3.457
3.433
3.445
3.512
3.490
3.467
3.547
3.546
2.003
2.066
0.58%
0.56%
40
10.88
Revenue growth%
4.12
2.71
3.81
4.92
6.35
6.76
6.32
6.33
5.91
12.97
13.98
6.33
5.42
30
2.57
Gross margin%
9.35
9.31
12.25
14.46
14.10
11.55
9.10
8.66
8.68
24.13
22.58
9.10
9.76
24
19.71
Operating margin%
19.36
20.09
19.12
22.06
21.12
23.05
22.01
22.84
24.29
18.03
7.72
22.84
21.57
77
9.79
Net margin%
13.69
14.38
14.97
13.19
13.74
13.92
14.59
15.31
17.92
21.44
10.75
14.59
14.15
23
20.16
P/E ratio (avg)x
25.56
25.92
23.92
24.59
23.11
23.82
21.16
21.42
20.01
37.42
13.41
21.42
23.87
55
27.63
EV/EBITx
10.12
9.277
9.869
9.581
8.322
7.391
7.373
7.571
7.736
36.92
7.030
7.571
8.800
44
10.64
FCF yield (avg)%
23.90
21.06
18.07
17.15
17.04
15.71
15.84
14.91
16.88
26.47
25.91
15.84
17.10
37
12.91
FCF margin%
31.52
32.66
32.64
31.80
33.02
35.78
37.22
38.02
37.71
3.90
10.06
37.22
32.84
18
1.449
FCF / Net incomex
1.581
1.512
1.502
1.637
1.931
2.059
1.944
2.275
2.342
0.174
0.436
2.059
1.784
36
20.78
ROIC%
22.35
21.83
19.71
17.46
15.51
14.85
11.86
14.03
11.50
27.80
16.06
14.03
16.49
95
6.33
Return on equity%
6.21
7.35
8.92
11.02
11.53
10.64
8.76
11.13
9.47
6.39
20.30
10.64
9.19
47
27.74
Return on assets%
26.27
27.22
29.82
31.29
30.76
32.61
31.81
32.44
30.72
27.70
2.95
31.81
30.74
19
0.05
EPS£
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
6.19%
2.76%
—
11.10
EPS growth%
4.11
5.24
2.54
0.87
1.37
0.40
0.40
1.56
0.40
12.64
11.46
0.40
1.46
14
0.09
Bookvalue per sh£
0.13
0.12
0.11
0.13
0.14
0.12
0.12
0.12
0.13
0.13
0.11
0.10%
(0.48%)
—
0.02
FCF per share£
0.09
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.06
0.14
3.18%
0.94%
—
0.04
Dividend per sh£
0.16
0.19
0.21
0.23
0.27
0.29
0.32
0.35
0.40
0.12
0.04
11.45%
12.49%
—
6.78
Div yield (avg)%
13.85
11.43
8.87
7.87
5.82
8.67
8.87
9.20
9.90
9.98
2.47
8.87
9.04
19
2.68
Payout ratio%
20.09
17.87
20.73
21.82
21.94
20.96
21.64
22.37
19.54
14.71
2.52
21.64
21.30
53
13.58
Shares (diluted)M
10.55
11.02
10.20
9.204
9.312
9.015
8.615
7.583
8.219
13.53
14.09
(2.24%)
(3.45%)
26
27.49
Buyback yield%
20.28
22.38
19.96
17.13
17.10
17.66
20.35
18.28
15.52
17.27
15.48
17.66
19.12
93
0.728
D/E ratiox
1.776
1.766
1.970
1.816
2.017
2.009
2.274
2.354
2.395
0.499
0.358
2.274
1.990
7
1.126
Enterprise value£M
2.143
2.118
2.221
2.261
2.352
2.309
2.474
2.487
2.614
2.720
3.462
2.94%
2.19%
16
0.462
LT debt£M
2.329
2.550
2.706
2.855
2.866
3.241
3.241
3.741
4.172
3.119
0.908
7.88%
7.45%
87
Revenue
£3.546M
0.56%
1.00×
Cost of revenue
£2.482M
0.56%
1.00×
Operating expenses
£0.705M
0.47%
0.99×
Cash and investments
17.52%
Spread over hurdle
18.88%