0.057
Revenue£M
0.284
0.291
0.301
0.307
0.317
0.326
0.340
0.354
0.355
0.361
0.059
2.65%
2.77%
41
20.76
Revenue growth%
4.11
1.78
0.40
0.40
0.40
2.11
3.37
4.99
3.45
5.93
27.10
3.45
2.74
70
3.59
Gross margin%
13.98
15.51
15.99
13.62
12.09
11.84
11.43
10.21
10.34
13.14
2.45
11.43
12.62
82
10.80
Operating margin%
19.05
17.72
19.69
22.04
21.30
18.91
21.30
21.54
22.43
20.63
19.72
21.30
20.97
86
5.36
Net margin%
19.87
19.57
18.07
16.08
16.43
19.17
21.15
21.97
23.96
23.67
27.84
21.97
19.72
69
28.58
P/E ratio (avg)x
23.07
24.17
27.41
25.19
23.27
26.56
27.12
27.47
25.42
25.06
19.02
26.56
25.31
50
7.279
EV/EBITx
42.73
47.94
49.62
57.82
64.88
65.10
64.70
68.27
70.58
66.20
16.40
66.20
64.79
27
3.42
FCF yield (avg)%
16.22
18.43
21.43
24.05
23.06
22.32
20.32
17.87
18.30
16.46
26.82
18.30
19.37
74
8.06
FCF margin%
13.86
12.45
13.03
10.03
8.52
6.44
4.35
4.66
6.58
4.24
29.77
4.66
7.55
12
0.884
FCF / Net incomex
1.125
1.143
1.207
1.158
1.301
1.278
1.506
1.619
1.856
1.960
1.684
1.619
1.289
68
21.01
ROIC%
16.38
15.30
13.52
13.12
13.51
15.46
14.44
15.50
12.66
9.66
7.01
14.44
13.98
29
25.57
Return on equity%
3.70
3.46
0.70
3.51
5.03
6.60
6.85
6.78
4.23
5.55
22.98
6.60
4.63
8
12.29
Return on assets%
6.58
9.31
11.91
11.66
12.81
10.75
10.02
11.59
11.85
10.68
7.55
10.75
11.17
59
0.01
EPS£
—
—
—
—
—
—
—
—
—
—
0.01
5.41%
1.79%
—
9.62
EPS growth%
18.02
16.29
16.76
14.69
12.24
10.09
11.28
10.94
13.51
13.88
13.95
11.28
13.70
35
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.55%)
(0.78%)
—
—
FCF per share£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
4.40%
6.64%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.41%)
(3.13%)
—
5.23
Div yield (avg)%
21.25
23.24
21.20
21.07
19.76
18.90
18.55
18.23
17.03
19.99
23.21
18.55
19.87
72
12.69
Payout ratio%
15.37
13.29
14.56
16.73
15.12
16.72
18.52
21.10
22.42
22.78
18.24
21.10
16.72
27
31.94
Shares (diluted)M
36.09
39.45
43.39
41.68
39.51
37.47
38.47
39.12
40.27
45.50
32.77
2.87%
1.51%
80
27.07
Buyback yield%
16.39
19.16
20.26
19.08
20.95
23.89
24.11
21.55
22.32
20.24
8.25
22.32
20.61
9
1.381
D/E ratiox
0.561
0.600
0.629
0.603
0.534
0.503
0.526
0.506
0.519
0.505
1.238
0.506
0.530
37
0.270
Enterprise value£M
0.253
0.245
0.251
0.268
0.281
0.328
0.373
0.421
0.439
0.442
0.221
9.50%
5.83%
92
0.091
LT debt£M
0.441
0.417
0.435
0.419
0.404
0.394
0.438
0.468
0.436
0.388
0.111
(0.79%)
(1.23%)
44
Revenue
£0.361M
2.77%
1.00×
Cost of revenue
£0.185M
2.46%
0.97×
Operating expenses
£0.071M
2.99%
1.02×
Cash and investments
16.18%
Property and equipment
14.75%