1.042
Revenue£M
1.034
1.136
1.251
1.368
1.467
1.582
1.741
1.882
2.034
2.256
1.092
8.99%
8.87%
77
28.84
Revenue growth%
20.14
22.87
22.52
22.67
22.21
22.19
19.93
18.00
17.25
17.99
12.96
18.00
21.16
24
21.81
Gross margin%
18.29
19.62
19.24
18.78
21.61
23.18
26.16
26.13
23.42
25.95
19.43
25.95
22.39
15
9.94
Operating margin%
8.72
7.02
7.56
10.29
12.24
11.07
8.81
10.39
7.52
6.26
8.56
8.81
8.76
77
19.54
Net margin%
18.97
20.07
17.50
17.15
15.10
14.95
12.18
13.51
15.36
12.94
13.68
13.51
15.23
5
11.21
P/E ratio (avg)x
32.27
33.01
36.53
40.54
39.73
39.43
45.35
54.45
54.86
61.53
13.07
54.45
40.14
67
28.05
EV/EBITx
54.19
61.52
62.83
70.85
70.30
79.49
86.85
88.77
96.24
113.8
28.25
88.77
75.17
24
14.99
FCF yield (avg)%
13.95
15.91
18.40
16.48
16.07
15.04
14.99
16.75
15.27
17.94
16.57
15.27
15.99
43
24.70
FCF margin%
23.11
25.29
26.99
24.12
24.67
27.36
26.98
26.44
25.95
23.70
26.50
26.44
25.62
78
1.172
FCF / Net incomex
1.948
1.908
1.769
1.980
2.032
2.213
2.377
2.581
2.773
2.840
0.462
2.581
2.123
10
6.25
ROIC%
17.71
16.17
15.23
16.19
17.04
16.80
16.36
14.60
16.18
13.44
15.18
16.18
16.19
8
7.75
Return on equity%
23.13
23.18
22.24
19.27
21.66
23.44
21.07
23.08
24.35
27.27
18.62
23.44
23.10
33
14.31
Return on assets%
9.09
8.56
9.78
9.71
10.07
11.15
13.77
12.26
13.78
15.11
27.56
13.77
10.61
12
0.16
EPS£
0.16
0.16
0.15
0.15
0.15
0.13
0.14
0.13
0.12
0.11
0.16
(6.03%)
(3.44%)
—
24.62
EPS growth%
0.40
0.40
0.43
0.40
2.73
5.41
4.16
2.84
5.12
5.14
17.38
5.12
2.78
56
0.27
Bookvalue per sh£
0.26
0.29
0.32
0.35
0.41
0.47
0.49
0.49
0.58
0.59
0.08
7.47%
10.43%
—
0.22
FCF per share£
0.09
0.09
0.08
0.08
0.07
0.08
0.08
0.09
0.09
0.09
0.14
3.47%
(1.04%)
—
0.25
Dividend per sh£
0.12
0.12
0.11
0.11
0.11
0.10
0.09
0.09
0.09
0.10
0.28
(2.61%)
(2.97%)
—
15.71
Div yield (avg)%
15.49
17.08
19.78
21.70
20.86
21.40
23.25
24.60
23.23
22.51
15.87
23.23
21.55
77
18.53
Payout ratio%
24.67
26.13
24.67
22.49
24.70
23.89
26.78
29.51
30.09
31.86
8.71
29.51
25.41
29
2.516
Shares (diluted)M
2.946
2.782
2.850
2.853
2.588
2.727
3.025
2.990
3.213
3.085
2.567
3.58%
0.97%
56
16.61
Buyback yield%
16.60
16.78
19.73
18.89
16.22
13.55
14.34
16.09
14.23
14.83
18.93
14.34
16.16
7
0.918
D/E ratiox
0.340
0.389
0.465
0.552
0.606
0.719
0.850
0.835
1.009
1.222
1.018
0.850
0.663
75
1.678
Enterprise value£M
0.464
0.560
0.610
0.683
0.736
0.760
0.804
0.911
0.948
1.128
1.811
8.92%
9.73%
48
0.434
LT debt£M
0.333
0.342
0.387
0.420
0.447
0.428
0.449
0.479
0.488
0.485
0.902
1.65%
4.06%
41
Revenue
£2.256M
8.87%
1.00×
Cost of revenue
£1.579M
8.87%
1.00×
Operating expenses
£0.457M
9.59%
1.07×
Cash and investments
17.74%
Goodwill & intangibles
17.32%