0.996
Revenue£M
1.135
1.151
1.212
1.260
1.312
1.374
1.433
1.501
1.551
1.093
1.141
4.25%
3.83%
20
22.81
Revenue growth%
13.02
15.59
17.28
16.81
17.09
14.60
16.94
17.49
16.97
8.91
27.85
16.97
16.87
56
22.14
Gross margin%
24.79
24.08
23.59
21.00
18.37
21.30
21.53
19.00
18.56
15.89
18.75
19.00
21.41
75
3.96
Operating margin%
37.82
37.41
37.36
35.34
33.95
31.06
33.24
31.72
31.71
24.22
11.76
31.72
34.65
74
18.44
Net margin%
27.12
25.27
23.64
26.55
23.62
24.45
22.84
21.68
24.67
24.08
16.80
23.62
24.56
57
16.95
P/E ratio (avg)x
8.003
8.583
8.247
8.780
8.975
9.087
9.803
8.960
8.755
14.69
14.61
8.975
8.767
87
32.13
EV/EBITx
22.36
22.93
21.18
23.91
25.51
26.38
27.66
28.42
30.45
16.44
10.77
27.66
24.71
49
27.31
FCF yield (avg)%
14.09
15.95
13.15
12.95
14.13
12.01
14.06
16.46
16.16
29.33
27.58
14.13
14.08
30
14.58
FCF margin%
13.41
13.72
14.65
16.39
18.75
19.88
20.16
22.48
24.60
16.20
12.87
20.16
17.57
7
1.335
FCF / Net incomex
1.055
1.232
1.220
1.293
1.535
1.497
1.611
1.710
1.877
1.240
0.509
1.611
1.395
69
20.62
ROIC%
16.29
14.18
14.51
15.26
17.51
17.58
17.23
17.49
17.64
22.74
6.64
17.51
16.76
32
13.91
Return on equity%
16.19
13.79
14.95
15.12
13.66
14.88
12.93
12.11
10.60
18.04
16.36
12.93
14.34
72
24.63
Return on assets%
11.63
12.90
12.11
11.77
11.24
8.56
6.51
5.30
3.83
26.77
5.08
6.51
10.69
26
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(5.07%)
(3.35%)
—
21.20
EPS growth%
8.57
7.40
6.90
5.34
3.17
1.84
1.11
2.25
1.53
5.49
28.04
1.84
4.26
79
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
6.48%
4.10%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
3.93%
5.57%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(7.81%)
(5.93%)
—
14.05
Div yield (avg)%
29.14
26.15
27.37
28.85
31.40
29.48
31.20
31.37
28.64
18.44
13.60
31.20
28.99
28
6.39
Payout ratio%
12.75
13.05
12.79
15.23
12.81
10.99
12.09
12.21
13.51
25.16
29.63
12.21
12.80
23
4.191
Shares (diluted)B
3.011
3.072
3.167
3.345
3.536
3.313
3.473
3.321
3.413
3.998
4.007
0.41%
(0.20%)
38
10.44
Buyback yield%
10.11
10.46
9.20
11.06
11.15
10.88
9.40
8.01
8.20
26.31
19.85
9.40
9.75
86
1.729
D/E ratiox
1.454
1.631
1.821
2.006
2.192
2.283
2.237
2.251
2.436
1.200
0.856
2.251
2.099
11
0.728
Enterprise value£M
1.552
1.485
1.467
1.508
1.429
1.350
1.542
1.563
1.653
0.761
0.192
1.86%
3.11%
83
0.296
LT debt£M
1.590
1.764
1.778
2.007
1.822
1.971
1.898
1.809
1.809
0.516
0.340
(2.05%)
3.21%
37
Revenue
£1.551M
3.83%
1.00×
Cost of revenue
£1.057M
3.56%
0.97×
Operating expenses
£0.239M
4.46%
1.06×
Cash and investments
14.81%
Spread over hurdle
(0.38%)