0.275
Revenue£M
1.038
1.134
1.197
1.279
1.378
1.500
1.629
1.760
1.888
2.070
0.286
8.47%
8.04%
50
23.90
Revenue growth%
20.02
19.78
16.80
16.63
14.94
13.16
13.19
10.45
11.67
10.81
16.14
11.67
14.07
24
3.22
Gross margin%
34.04
36.59
39.30
38.62
38.87
39.19
37.81
35.70
37.47
37.25
19.21
37.47
37.64
27
6.92
Operating margin%
20.47
22.64
23.56
23.76
22.60
19.99
19.29
21.10
22.30
22.76
28.86
21.10
22.45
8
28.35
Net margin%
0.40
0.40
0.40
1.62
2.21
2.89
0.40
1.35
0.40
2.87
21.87
1.35
0.88
25
17.97
P/E ratio (avg)x
39.87
43.35
49.82
55.65
53.89
54.50
54.24
57.64
62.35
69.96
18.01
57.64
54.37
69
29.85
EV/EBITx
30.13
30.16
33.91
33.71
35.09
39.17
43.78
48.33
53.08
56.38
15.01
48.33
37.13
50
27.55
FCF yield (avg)%
7.40
5.02
6.42
6.05
6.39
4.68
4.94
7.84
5.73
7.88
15.25
5.73
6.22
6
23.52
FCF margin%
31.88
33.86
31.29
30.59
27.62
25.17
24.82
22.12
19.91
17.43
19.13
22.12
26.39
80
0.492
FCF / Net incomex
0.483
0.477
0.491
0.468
0.478
0.451
0.472
0.486
0.566
0.644
1.141
0.486
0.480
55
10.67
ROIC%
24.79
22.39
19.89
20.67
22.51
23.79
22.36
20.84
22.66
20.47
17.06
22.36
22.38
43
27.09
Return on equity%
15.64
17.62
14.84
15.42
13.17
10.41
10.02
10.91
13.83
14.47
20.78
10.91
14.15
51
22.36
Return on assets%
9.95
9.81
6.96
4.36
6.41
7.91
6.46
5.07
5.79
4.11
20.13
5.79
6.44
39
—
EPS£
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
8.53%
5.58%
—
28.11
EPS growth%
13.28
14.89
14.70
16.63
16.90
18.12
16.23
14.82
12.95
14.64
15.33
14.82
14.86
51
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.23%)
0.59%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
4.31%
3.07%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
0.01
8.63%
7.01%
—
23.20
Div yield (avg)%
11.03
12.41
11.94
9.32
10.21
10.87
8.93
9.86
10.91
10.15
14.59
10.15
10.54
14
18.80
Payout ratio%
23.86
22.55
20.92
20.78
21.94
24.23
22.33
19.76
17.31
17.28
2.35
19.76
21.43
64
277.6
Shares (diluted)M
339.5
326.2
354.0
366.0
410.1
439.0
470.0
491.2
533.8
569.0
280.3
6.77%
5.34%
35
11.03
Buyback yield%
14.01
13.89
13.56
11.18
10.40
10.18
7.93
8.65
6.08
6.25
20.82
7.93
10.29
22
0.343
D/E ratiox
1.352
1.462
1.519
1.559
1.548
1.375
1.486
1.531
1.523
1.501
0.789
1.501
1.510
56
0.566
Enterprise value£M
0.910
0.951
0.951
0.979
0.924
0.857
0.883
0.795
0.856
0.920
1.264
(0.09%)
0.98%
44
2.775
LT debt£M
1.250
1.311
1.386
1.334
1.417
1.466
1.302
1.330
1.270
1.309
1.934
(1.56%)
0.68%
53
Revenue
£2.070M
8.04%
1.00×
Cost of revenue
£1.025M
7.65%
0.96×
Operating expenses
£0.394M
9.22%
1.11×