0.300
Revenue£M
0.262
0.279
0.296
0.313
0.331
0.346
0.371
0.397
0.414
0.437
0.328
5.74%
5.63%
55
17.08
Revenue growth%
9.38
7.12
4.62
2.29
0.40
0.40
0.40
2.14
4.40
1.70
18.49
1.70
2.22
57
22.32
Gross margin%
7.12
4.20
4.73
4.82
6.72
4.27
2.96
5.85
7.86
6.23
29.06
5.85
5.33
77
20.13
Operating margin%
21.48
18.53
15.61
18.16
15.99
16.13
14.90
14.54
16.81
14.53
24.91
14.90
16.06
9
27.36
Net margin%
16.34
18.39
17.80
15.27
15.69
18.37
16.67
15.50
13.29
14.81
17.82
15.50
16.01
43
29.13
P/E ratio (avg)x
12.05
13.07
13.61
13.85
13.09
14.22
12.93
12.79
11.87
13.02
35.40
12.93
13.05
24
12.54
EV/EBITx
38.10
42.77
45.93
43.67
41.18
38.45
39.62
45.32
51.57
48.18
23.31
45.32
43.22
18
20.21
FCF yield (avg)%
14.08
11.59
12.56
11.18
13.72
15.79
16.65
13.92
15.61
14.26
27.65
15.61
14.00
15
7.65
FCF margin%
19.46
21.85
21.98
21.12
20.27
22.28
22.14
19.92
18.61
18.89
15.62
19.92
20.70
42
0.466
FCF / Net incomex
0.645
0.723
0.800
0.766
0.843
0.904
1.026
1.172
1.079
1.214
0.192
1.079
0.874
43
10.02
ROIC%
15.95
16.82
14.13
11.68
9.77
10.58
10.75
11.89
13.15
12.81
15.29
11.89
12.35
81
13.33
Return on equity%
12.79
13.71
16.35
14.59
13.29
11.01
10.98
9.36
10.86
13.14
19.37
10.98
12.97
93
14.86
Return on assets%
22.36
21.51
22.14
23.05
23.17
26.16
23.95
25.46
24.64
24.40
3.57
24.64
23.56
72
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
2.26%
0.97%
—
23.11
EPS growth%
9.40
11.35
9.04
8.63
7.44
6.98
4.71
3.24
1.63
4.45
19.65
4.45
7.21
30
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
1.94%
(1.28%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
1.66%
0.50%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
10.14%
3.54%
—
4.60
Div yield (avg)%
3.29
1.66
0.40
0.40
0.85
0.40
0.40
2.64
4.72
3.58
26.17
2.64
1.26
34
6.60
Payout ratio%
15.29
14.41
13.32
14.78
13.90
15.09
16.30
15.08
12.84
13.54
14.78
15.08
14.59
76
397.2
Shares (diluted)M
349.8
369.9
346.2
332.4
320.0
337.2
341.3
319.8
305.7
311.8
378.4
(0.52%)
(1.56%)
44
26.70
Buyback yield%
7.40
8.41
11.13
11.67
14.05
15.12
14.50
11.83
13.25
12.07
18.84
13.25
11.95
45
0.651
D/E ratiox
0.186
0.212
0.211
0.210
0.228
0.249
0.285
0.321
0.355
0.419
1.620
0.321
0.238
61
0.165
Enterprise value£M
0.440
0.458
0.455
0.450
0.504
0.550
0.613
0.617
0.677
0.646
0.349
5.08%
4.97%
55
0.232
LT debt£M
0.116
0.116
0.111
0.113
0.126
0.139
0.132
0.128
0.122
0.137
0.134
1.71%
2.27%
10
Revenue
£0.437M
5.63%
1.00×
Cost of revenue
£0.272M
5.74%
1.01×
Operating expenses
£0.087M
5.87%
1.02×
Property and equipment
16.43%
Cash and investments
15.80%