4.760
Revenue£M
5.097
5.393
5.575
5.683
5.853
6.205
6.406
6.472
6.829
7.055
4.965
3.81%
3.60%
16
29.59
Revenue growth%
20.93
22.77
20.30
20.18
22.25
19.61
17.91
16.19
19.01
16.18
24.26
17.91
19.90
72
5.76
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.82
2.43
3.87
3.60
3.01
21.57
3.01
1.42
43
9.80
Operating margin%
25.81
25.17
23.73
23.82
25.83
26.72
29.20
29.69
27.56
27.21
25.93
27.56
26.28
16
7.30
Net margin%
14.52
12.70
10.92
9.56
11.18
12.94
9.96
8.50
6.15
3.69
21.18
8.50
10.44
12
15.88
P/E ratio (avg)x
30.75
28.20
29.23
28.32
28.50
31.00
34.56
31.32
34.71
38.50
8.028
34.56
30.87
85
37.81
EV/EBITx
13.61
14.88
15.13
14.18
15.25
15.77
13.79
14.12
15.32
15.31
14.25
15.31
15.01
21
21.40
FCF yield (avg)%
14.11
13.98
13.32
15.32
15.12
16.57
15.52
14.44
16.50
15.00
17.43
15.52
15.06
60
15.69
FCF margin%
22.81
20.54
18.29
20.89
21.72
22.47
25.27
24.92
23.30
24.83
3.47
24.83
22.64
73
1.711
FCF / Net incomex
0.625
0.596
0.561
0.520
0.530
0.521
0.466
0.507
0.472
0.422
0.466
0.472
0.520
63
16.84
ROIC%
22.60
21.85
23.44
25.48
24.09
25.87
23.69
25.13
27.53
25.68
15.12
25.68
24.61
18
13.08
Return on equity%
9.14
6.81
9.27
6.73
4.27
2.22
0.40
0.40
1.93
0.40
13.66
0.40
3.24
24
4.11
Return on assets%
14.09
12.21
12.68
13.91
14.08
11.66
13.14
15.90
13.42
14.09
15.78
13.42
13.67
91
0.17
EPS£
0.12
0.11
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.10
0.18
0.81%
(1.18%)
—
3.94
EPS growth%
10.95
11.07
8.39
9.51
6.60
4.15
1.55
0.40
1.98
1.02
25.50
1.55
5.37
35
0.22
Bookvalue per sh£
0.22
0.22
0.23
0.21
0.22
0.23
0.23
0.22
0.19
0.18
0.11
(4.27%)
(1.62%)
—
0.14
FCF per share£
0.20
0.21
0.20
0.20
0.22
0.23
0.22
0.23
0.24
0.23
0.07
1.11%
0.93%
—
0.07
Dividend per sh£
0.13
0.12
0.13
0.13
0.13
0.13
0.12
0.14
0.15
0.16
0.14
3.44%
1.70%
—
6.58
Div yield (avg)%
6.01
3.65
6.08
6.90
4.68
3.87
2.22
3.89
3.80
6.08
18.70
3.87
4.29
92
26.26
Payout ratio%
12.88
11.07
13.04
14.87
15.86
14.73
17.21
15.50
13.89
11.50
17.23
14.73
14.31
23
25.34
Shares (diluted)M
35.69
35.86
37.28
42.50
47.29
49.72
48.70
49.41
53.24
59.18
24.84
4.59%
6.12%
48
19.64
Buyback yield%
19.65
20.39
18.73
15.91
13.18
12.70
14.22
15.07
17.38
14.69
5.15
14.69
15.49
48
0.607
D/E ratiox
1.074
1.248
1.403
1.507
1.774
1.903
1.869
1.811
1.769
1.871
0.224
1.869
1.772
71
7.917
Enterprise value£M
11.66
12.77
14.03
15.53
16.71
17.44
19.33
18.92
21.11
25.36
3.555
8.69%
7.69%
6
4.024
LT debt£M
8.803
9.026
9.106
9.218
9.253
9.029
9.530
9.937
10.37
11.73
7.557
4.86%
4.29%
64
Revenue
£7.055M
3.60%
1.00×
Cost of revenue
£4.059M
3.43%
0.98×
Operating expenses
£1.511M
3.69%
1.01×
Cash and investments
20.54%
Goodwill & intangibles
12.90%