0.756
Revenue£M
4.866
4.995
5.242
5.419
5.697
5.868
6.072
6.246
6.677
6.950
0.783
4.06%
4.17%
73
6.65
Revenue growth%
14.66
12.84
14.32
14.82
12.44
10.49
9.97
8.65
11.17
12.67
12.72
10.49
12.56
76
15.45
Gross margin%
21.81
24.47
25.90
28.50
30.09
31.02
32.86
34.17
36.54
37.93
26.36
34.17
30.56
47
26.81
Operating margin%
14.19
14.80
13.03
14.86
12.58
9.68
8.08
9.47
11.18
9.60
19.21
9.60
11.88
70
23.14
Net margin%
20.66
18.41
21.18
22.05
22.53
22.57
22.78
20.89
22.96
25.90
18.53
22.78
22.29
41
6.171
P/E ratio (avg)x
9.419
8.876
7.950
8.544
7.797
7.607
7.862
8.081
8.469
8.125
36.84
8.081
8.103
28
12.93
EV/EBITx
24.91
29.16
29.88
35.05
33.96
39.25
44.84
44.33
51.70
60.44
19.08
44.84
37.15
67
19.22
FCF yield (avg)%
14.94
15.93
15.98
13.62
10.70
11.05
13.80
15.81
15.34
12.61
21.79
13.80
14.37
22
22.26
FCF margin%
7.79
7.03
5.22
3.29
2.58
4.43
3.11
0.40
0.40
0.40
15.48
0.40
3.20
84
0.526
FCF / Net incomex
0.304
0.344
0.337
0.308
0.308
0.323
0.341
0.384
0.412
0.390
0.759
0.384
0.339
90
19.97
ROIC%
21.53
20.57
20.58
18.16
19.08
18.51
21.14
22.24
22.00
19.43
12.61
21.14
20.57
14
4.98
Return on equity%
28.97
31.53
29.19
29.49
29.67
28.78
26.01
26.53
23.61
22.81
4.92
26.01
28.87
11
23.12
Return on assets%
10.21
12.45
11.93
12.25
10.78
9.60
7.86
6.10
7.01
9.56
23.34
7.86
9.91
8
0.01
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.99%
2.87%
—
7.63
EPS growth%
30.57
30.91
28.06
29.61
31.55
29.65
31.47
30.12
29.18
28.81
19.14
29.65
29.88
54
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
0.01
(1.19%)
0.01%
—
—
FCF per share£
0.01
—
—
—
—
—
—
—
—
—
—
(3.35%)
(6.25%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
0.01
1.58%
1.17%
—
8.11
Div yield (avg)%
23.24
26.21
23.61
21.86
21.22
22.23
22.77
20.44
23.42
23.43
10.59
22.77
23.00
68
10.38
Payout ratio%
10.14
11.39
11.34
12.85
11.89
10.25
7.62
7.24
8.42
7.28
12.38
7.62
10.19
49
277.5
Shares (diluted)M
303.2
332.9
361.6
365.3
397.8
396.5
467.5
499.0
473.7
464.9
273.7
3.16%
5.40%
8
17.54
Buyback yield%
23.24
24.58
23.30
23.65
21.00
21.83
21.34
23.59
23.16
20.59
29.19
21.83
23.20
57
0.172
D/E ratiox
0.495
0.505
0.448
0.480
0.477
0.461
0.485
0.446
0.482
0.442
1.500
0.461
0.478
38
5.058
Enterprise value£M
0.736
0.763
0.789
0.847
0.837
0.886
0.889
1.026
1.210
1.400
1.668
10.82%
7.45%
76
1.666
LT debt£M
3.416
3.642
3.954
4.275
4.658
4.696
4.365
4.498
4.314
4.818
1.322
0.68%
3.89%
86
Revenue
£6.950M
4.17%
1.00×
Cost of revenue
£3.540M
4.29%
1.01×
Operating expenses
£1.135M
3.75%
0.96×
Goodwill & intangibles
22.41%