8.330
Revenue£M
5.767
5.889
6.157
6.242
6.409
6.654
6.709
6.876
6.968
7.002
8.658
1.79%
2.08%
5
2.36
Revenue growth%
27.93
27.57
30.50
32.03
32.90
33.16
30.99
29.23
27.86
30.39
5.89
30.39
30.44
71
16.78
Gross margin%
23.30
24.80
23.93
24.47
24.26
26.20
26.60
24.53
21.85
24.21
7.71
24.53
24.37
32
25.85
Operating margin%
21.11
22.22
25.04
26.63
24.21
22.38
24.32
22.90
22.87
21.88
22.87
22.87
22.89
89
6.62
Net margin%
4.14
3.70
5.11
6.57
5.81
6.20
4.90
3.20
1.98
3.19
24.68
3.20
4.52
12
9.772
P/E ratio (avg)x
22.53
22.24
24.68
27.13
30.50
31.10
29.91
29.32
27.91
27.60
33.57
29.32
27.76
82
28.07
EV/EBITx
23.72
24.21
21.79
20.49
22.14
21.48
20.83
22.58
20.92
19.46
15.80
20.92
21.64
34
5.40
FCF yield (avg)%
3.24
5.58
3.37
4.73
5.96
7.71
9.28
7.73
7.56
9.31
15.53
7.73
6.76
64
29.42
FCF margin%
23.15
22.90
24.08
25.99
25.88
23.15
23.39
20.52
17.96
18.75
15.66
20.52
23.15
51
1.619
FCF / Net incomex
0.785
0.829
0.904
0.850
0.731
0.665
0.693
0.616
0.673
0.701
1.107
0.673
0.716
51
27.08
ROIC%
22.60
20.20
22.52
22.24
23.42
20.81
20.45
20.62
20.79
21.30
26.98
20.79
21.05
22
16.51
Return on equity%
12.90
13.05
10.49
10.70
13.24
13.83
11.51
14.29
13.23
15.98
7.01
13.83
13.14
24
14.61
Return on assets%
24.70
25.71
28.02
30.39
31.94
29.61
27.26
29.21
26.34
24.28
2.60
27.26
27.64
14
0.06
EPS£
0.22
0.24
0.20
0.17
0.18
0.20
0.18
0.18
0.19
0.17
0.07
(1.51%)
(3.07%)
—
28.20
EPS growth%
17.35
17.28
16.47
15.09
17.97
19.63
18.35
20.40
23.36
21.37
4.11
20.40
18.16
24
0.25
Bookvalue per sh£
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.06
0.06
0.15
4.12%
2.44%
—
0.21
FCF per share£
0.20
0.19
0.18
0.17
0.18
0.20
0.18
0.21
0.20
0.21
0.28
3.65%
2.04%
—
0.14
Dividend per sh£
0.27
0.33
0.34
0.35
0.41
0.48
0.51
0.52
0.58
0.63
0.23
8.80%
9.83%
—
22.75
Div yield (avg)%
24.90
27.45
28.71
30.58
31.04
29.94
31.56
33.54
31.12
32.18
16.93
31.56
30.81
44
20.49
Payout ratio%
31.93
31.18
34.00
33.13
32.97
32.44
31.44
34.07
32.95
30.56
9.23
32.44
32.69
73
20.57
Shares (diluted)M
34.52
37.31
37.09
37.45
41.60
46.52
51.49
50.31
48.51
45.91
21.32
1.99%
4.14%
57
4.13
Buyback yield%
12.77
11.00
11.07
13.54
13.46
11.42
13.60
15.23
13.76
11.12
15.75
13.60
13.12
83
1.278
D/E ratiox
3.082
3.505
4.223
4.212
4.813
5.505
5.456
6.299
6.804
8.105
1.221
6.299
5.134
82
2.712
Enterprise value£M
0.796
0.870
0.922
0.937
1.020
1.191
1.245
1.188
1.271
1.408
3.632
6.66%
6.67%
38
5.783
LT debt£M
6.342
6.819
7.661
7.462
7.826
8.928
8.997
9.144
10.60
11.84
1.097
8.63%
6.14%
40
Revenue
£7.002M
2.08%
1.00×
Cost of revenue
£3.808M
2.44%
1.04×
Operating expenses
£1.445M
1.69%
0.96×
Cash and investments
15.07%