168.4
Revenue£M
117.8
123.1
131.2
141.6
148.9
161.5
168.3
181.9
189.9
203.4
173.1
6.43%
6.12%
71
7.41
Revenue growth%
20.88
22.58
22.59
24.99
26.39
26.05
27.75
25.58
28.14
26.79
25.47
26.79
25.82
57
7.21
Gross margin%
15.75
13.46
14.70
15.66
16.19
16.18
13.85
11.56
13.10
12.93
6.39
13.10
14.28
47
29.44
Operating margin%
15.04
12.58
11.26
12.83
11.84
13.77
13.01
13.55
15.40
12.64
10.28
13.55
12.92
29
8.85
Net margin%
25.82
25.47
25.58
24.48
25.02
22.84
24.63
24.64
24.94
24.07
20.29
24.63
24.79
20
17.18
P/E ratio (avg)x
20.16
21.30
22.12
24.15
25.49
29.23
31.22
33.72
33.44
34.81
33.54
33.44
27.36
25
26.74
EV/EBITx
62.78
75.06
77.57
93.72
109.1
109.4
110.3
111.2
115.3
119.4
13.11
111.2
109.2
53
20.38
FCF yield (avg)%
13.69
11.15
12.72
11.14
9.83
7.42
7.79
7.47
6.83
8.61
21.18
7.47
9.22
83
10.22
FCF margin%
8.04
6.79
6.82
6.37
4.53
3.58
3.50
5.82
4.68
5.93
18.38
4.68
5.88
38
1.732
FCF / Net incomex
1.344
1.325
1.350
1.570
1.586
1.656
1.800
2.061
1.945
1.936
0.492
1.936
1.621
90
27.31
ROIC%
25.55
26.31
26.56
23.86
21.16
23.67
21.60
22.33
24.30
21.52
14.60
22.33
23.76
93
15.71
Return on equity%
32.21
29.46
29.04
28.89
28.62
30.68
32.50
29.91
30.00
30.41
2.75
30.41
29.95
52
11.02
Return on assets%
13.82
13.09
13.21
10.62
10.72
12.30
13.40
14.46
14.37
14.65
5.59
14.37
13.31
68
0.14
EPS£
0.13
0.12
0.11
0.11
0.10
0.09
0.08
0.08
0.07
0.07
0.14
(8.14%)
(7.85%)
—
15.17
EPS growth%
27.26
28.06
27.98
28.81
29.61
31.96
33.39
34.86
32.98
34.75
29.77
33.39
30.79
66
0.05
Bookvalue per sh£
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
2.65%
2.02%
—
0.08
FCF per share£
0.17
0.17
0.19
0.18
0.20
0.21
0.23
0.28
0.30
0.30
0.10
8.89%
5.95%
—
0.03
Dividend per sh£
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.04
1.48%
(0.88%)
—
7.13
Div yield (avg)%
21.38
22.52
20.66
17.67
16.98
19.11
20.62
22.95
25.26
22.35
8.52
22.35
21.02
74
18.36
Payout ratio%
12.63
15.44
14.06
16.10
13.79
13.93
15.04
17.71
17.09
19.20
12.68
17.09
15.24
65
622.9
Shares (diluted)M
881.7
931.7
856.6
834.9
805.7
799.7
906.1
904.4
843.7
792.7
610.8
(0.32%)
0.14%
44
10.27
Buyback yield%
24.54
24.47
25.03
27.87
27.35
27.40
28.06
28.68
27.10
25.09
29.59
27.40
27.23
26
0.355
D/E ratiox
0.675
0.624
0.643
0.588
0.636
0.589
0.635
0.634
0.637
0.587
1.792
0.634
0.635
28
51.97
Enterprise value£M
169.8
148.7
155.9
148.8
145.7
131.1
140.8
141.0
124.5
135.0
74.48
(1.52%)
(2.92%)
33
137.5
LT debt£M
135.9
145.3
145.5
164.3
197.2
210.0
217.2
255.0
282.9
296.3
82.93
8.48%
9.15%
27
Revenue
£203.4M
6.12%
1.00×
Cost of revenue
£142.4M
6.12%
1.00×
Operating expenses
£35.73M
6.15%
1.00×
Cash and investments
16.17%