0.986
Revenue£M
0.526
0.561
0.592
0.627
0.652
0.686
0.722
0.768
0.814
0.885
1.101
6.30%
5.85%
93
5.22
Revenue growth%
11.59
14.35
14.18
12.83
11.66
8.96
10.15
10.54
9.40
10.86
8.81
10.15
11.22
52
21.15
Gross margin%
13.91
14.06
15.23
18.19
19.13
19.22
17.12
18.69
17.98
20.43
26.43
18.69
18.09
26
16.52
Operating margin%
15.56
15.36
18.23
20.09
22.34
22.46
24.59
25.54
23.31
25.35
9.72
24.59
22.40
23
5.93
Net margin%
23.22
20.40
17.88
19.25
18.94
16.32
17.75
17.38
15.47
14.39
23.38
16.32
17.81
69
21.65
P/E ratio (avg)x
24.58
24.90
28.27
32.12
38.11
43.92
45.85
48.01
56.46
65.65
12.91
48.01
41.02
36
28.24
EV/EBITx
37.54
40.71
38.60
44.91
44.25
44.51
46.63
48.52
56.29
63.92
12.07
48.52
44.71
22
4.05
FCF yield (avg)%
21.54
21.57
19.13
16.35
13.87
12.60
14.51
15.21
14.13
14.91
25.66
14.51
15.06
29
9.02
FCF margin%
17.04
16.16
16.13
17.82
16.19
15.88
14.58
13.69
14.93
14.54
20.74
14.58
16.00
38
0.190
FCF / Net incomex
1.158
1.126
1.207
1.253
1.262
1.242
1.229
1.141
1.013
0.891
0.352
1.141
1.183
88
6.78
ROIC%
26.85
26.29
25.21
24.33
21.38
22.11
22.48
24.20
25.13
22.93
29.29
22.93
24.27
75
5.75
Return on equity%
12.28
12.73
10.47
12.21
12.67
11.42
12.47
14.83
14.08
13.44
7.21
13.44
12.57
88
19.77
Return on assets%
2.43
4.89
7.50
10.09
9.50
10.17
11.58
12.84
15.38
14.05
27.64
12.84
10.13
74
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(3.16%)
0.64%
—
26.53
EPS growth%
15.80
17.08
15.79
14.41
14.90
16.38
18.10
18.58
17.06
15.21
9.87
17.06
16.09
39
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.88%
6.71%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.27%)
(2.05%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
4.65%
2.45%
—
6.23
Div yield (avg)%
17.49
17.58
17.72
19.20
16.36
17.63
15.20
15.27
17.79
15.46
19.43
15.46
17.53
70
23.10
Payout ratio%
17.85
14.99
13.85
12.22
9.99
9.75
10.30
12.40
12.00
10.61
27.11
10.61
12.11
69
1.205
Shares (diluted)B
1.293
1.200
1.332
1.447
1.480
1.693
1.869
1.962
1.824
1.896
1.214
5.08%
3.26%
63
16.51
Buyback yield%
22.89
25.21
23.91
23.91
22.98
20.73
19.95
21.96
23.66
22.25
8.06
21.96
22.94
24
0.901
D/E ratiox
1.696
1.756
1.767
1.951
1.988
2.112
2.265
2.343
2.230
1.946
0.116
2.230
1.969
14
0.137
Enterprise value£M
0.154
0.153
0.140
0.138
0.147
0.160
0.164
0.175
0.185
0.168
0.931
2.66%
0.69%
10
0.205
LT debt£M
0.351
0.352
0.324
0.324
0.296
0.271
0.268
0.274
0.289
0.258
0.094
(2.67%)
(3.06%)
43
Revenue
£0.885M
5.85%
1.00×
Cost of revenue
£0.505M
6.00%
1.01×
Operating expenses
£0.174M
5.64%
0.98×