1.514
Revenue£M
2.887
2.962
2.981
3.003
3.052
3.164
3.288
3.392
3.518
3.533
1.627
2.97%
2.42%
18
16.06
Revenue growth%
16.57
19.16
19.56
17.98
19.67
21.43
22.06
23.86
26.02
26.39
10.62
23.86
20.55
14
12.93
Gross margin%
20.20
22.62
19.91
22.87
20.99
18.61
15.67
16.79
16.47
14.54
11.72
16.47
19.26
82
8.52
Operating margin%
23.20
21.24
23.08
22.58
22.57
19.91
22.83
20.77
18.68
18.63
16.11
19.91
21.90
17
29.61
Net margin%
31.16
31.71
33.20
33.84
32.25
31.55
28.67
26.61
25.34
27.12
27.86
27.12
31.35
45
20.06
P/E ratio (avg)x
29.19
32.79
33.57
31.60
34.37
37.59
42.40
46.65
53.06
53.34
32.74
46.65
35.98
50
21.31
EV/EBITx
43.10
45.93
49.18
52.05
55.97
56.40
50.99
49.82
51.56
55.49
10.63
51.56
51.28
42
22.10
FCF yield (avg)%
20.69
21.59
23.82
25.96
24.16
23.42
24.12
23.27
22.51
21.34
21.46
23.27
23.35
95
23.93
FCF margin%
31.83
34.70
35.05
34.41
36.88
38.42
39.29
40.37
42.78
45.39
2.88
40.37
37.65
21
1.319
FCF / Net incomex
0.569
0.585
0.634
0.594
0.581
0.542
0.548
0.546
0.565
0.549
0.108
0.548
0.567
73
25.41
ROIC%
9.66
11.98
11.52
13.69
12.11
13.24
11.95
12.35
13.18
14.85
24.69
13.18
12.23
24
2.64
Return on equity%
25.61
24.37
23.77
22.92
22.21
23.74
24.60
27.06
27.36
26.64
20.67
26.64
24.49
23
24.09
Return on assets%
18.16
17.17
15.50
18.32
15.44
14.79
16.02
15.20
14.49
14.29
7.59
14.79
15.47
48
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
0.31%
(1.18%)
—
11.95
EPS growth%
13.09
15.42
16.26
15.45
15.39
17.58
19.35
18.85
15.94
17.53
12.39
17.58
16.10
37
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
7.04%
4.55%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
2.55%
3.83%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
3.19%
6.68%
—
2.31
Div yield (avg)%
14.17
11.37
11.17
9.62
8.39
10.79
11.03
10.08
10.02
12.26
25.34
10.79
10.91
37
29.37
Payout ratio%
0.40
0.40
0.40
0.40
2.85
0.40
3.29
3.77
3.44
2.67
4.75
3.29
1.54
39
1.347
Shares (diluted)B
2.348
2.346
2.748
2.824
2.808
3.113
3.778
3.822
4.292
4.662
1.317
10.67%
8.50%
13
15.72
Buyback yield%
15.14
13.91
11.55
10.33
10.00
10.21
8.22
8.90
7.85
9.48
14.61
8.90
10.10
32
0.746
D/E ratiox
1.079
0.982
0.974
1.026
1.095
1.177
1.175
1.174
1.198
1.271
1.256
1.177
1.134
31
0.273
Enterprise value£M
0.357
0.424
0.415
0.395
0.468
0.454
0.447
0.521
0.498
0.550
2.563
3.30%
5.75%
52
0.748
LT debt£M
0.935
1.013
1.064
1.043
1.150
1.224
1.210
1.132
1.177
1.226
2.652
1.29%
2.10%
58
Revenue
£3.533M
2.42%
1.00×
Cost of revenue
£2.473M
2.42%
1.00×
Operating expenses
£0.506M
2.58%
1.02×
Cash and investments
14.88%
Goodwill & intangibles
14.66%