0.222
Revenue£M
2.663
2.791
2.858
3.011
3.136
3.245
3.307
3.454
3.528
0.227
0.234
3.22%
3.62%
32
14.46
Revenue growth%
6.36
8.32
8.60
7.47
7.00
4.51
3.98
3.51
2.61
2.41
18.22
3.98
6.16
39
11.88
Gross margin%
8.45
5.56
3.56
5.05
6.49
7.72
10.39
7.56
8.24
14.37
20.04
7.72
7.09
29
3.41
Operating margin%
8.42
5.55
5.20
7.47
9.87
10.50
11.20
12.25
14.19
19.28
22.24
11.20
9.15
68
28.65
Net margin%
11.92
12.77
11.88
13.96
11.01
12.68
9.79
8.58
9.15
25.81
18.46
9.79
11.90
61
36.53
P/E ratio (avg)x
34.51
33.89
33.81
38.12
39.05
38.58
44.12
47.74
50.05
10.29
8.109
44.12
38.35
54
29.39
EV/EBITx
49.12
46.63
49.94
48.74
57.63
66.89
77.07
83.58
93.53
34.74
6.079
77.07
53.79
73
9.33
FCF yield (avg)%
23.47
22.43
20.16
17.72
18.12
17.59
19.65
19.33
20.85
23.85
28.98
19.33
19.90
93
7.36
FCF margin%
8.87
11.32
12.45
9.89
9.38
9.58
6.86
6.59
7.36
10.31
8.19
7.36
9.48
41
1.403
FCF / Net incomex
0.736
0.703
0.709
0.675
0.638
0.682
0.714
0.833
0.957
1.239
0.532
0.714
0.711
70
20.74
ROIC%
11.94
14.45
13.24
13.34
13.93
15.13
12.15
11.85
13.98
15.91
13.90
13.93
13.40
66
13.55
Return on equity%
9.56
10.00
7.68
9.95
12.17
14.14
15.02
13.78
13.93
9.87
21.20
13.93
11.77
53
26.11
Return on assets%
35.64
36.32
38.16
40.32
38.91
38.03
38.47
37.33
36.40
6.47
24.83
38.03
37.68
87
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
0.15%
(0.17%)
—
6.81
EPS growth%
0.40
1.85
3.25
4.02
3.10
4.78
5.45
8.32
10.37
5.57
10.53
5.45
3.64
36
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.35%
0.91%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
1.80%
2.17%
—
—
Dividend per sh£
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
—
3.40%
3.23%
—
22.95
Div yield (avg)%
18.72
17.90
19.95
17.77
15.22
15.48
16.99
15.41
13.78
3.58
26.95
15.41
16.72
45
29.05
Payout ratio%
8.14
7.79
10.24
8.32
6.62
6.11
7.93
7.62
5.34
21.39
24.48
6.62
7.71
64
674.2
Shares (diluted)M
658.2
709.4
647.8
623.4
591.4
651.3
631.5
609.7
642.9
702.5
692.1
0.62%
(0.62%)
56
11.82
Buyback yield%
7.97
6.91
8.74
8.17
7.15
6.62
5.25
2.55
1.01
16.31
7.05
5.25
7.03
51
1.465
D/E ratiox
2.679
2.739
2.987
3.237
3.489
4.138
4.881
4.906
5.037
1.778
1.294
4.881
3.363
94
2.738
Enterprise value£M
1.581
1.354
1.443
1.377
1.293
1.303
1.242
1.185
1.099
2.060
1.799
(4.42%)
(5.20%)
94
1.470
LT debt£M
0.139
0.135
0.143
0.141
0.149
0.147
0.143
0.153
0.134
2.188
0.442
(0.98%)
(0.51%)
15
Revenue
£3.528M
3.62%
1.00×
Cost of revenue
£1.777M
3.85%
1.02×
Operating expenses
£0.584M
4.19%
1.06×
Cash and investments
16.73%
Property and equipment
16.22%