0.415
Revenue£M
0.437
0.463
0.505
0.533
0.578
0.618
0.679
0.714
0.758
0.833
0.462
7.60%
7.67%
79
17.72
Revenue growth%
12.22
12.87
12.66
11.75
9.63
7.65
9.66
7.76
9.60
7.92
21.12
7.92
9.64
65
10.78
Gross margin%
15.26
16.38
15.12
17.48
18.25
18.13
17.76
20.64
19.01
16.62
17.11
18.13
17.62
50
16.96
Operating margin%
31.25
30.83
29.28
26.56
24.68
22.58
23.04
25.19
27.34
29.87
4.41
25.19
26.95
92
4.16
Net margin%
9.82
12.48
14.99
15.75
17.69
16.68
15.93
15.76
14.60
15.84
12.03
15.84
15.75
69
19.99
P/E ratio (avg)x
27.78
30.75
35.06
36.61
43.60
42.45
47.87
48.40
49.86
51.81
18.59
48.40
43.02
10
19.26
EV/EBITx
17.72
16.62
16.39
16.00
18.04
20.46
22.27
22.88
22.41
25.02
31.04
22.41
19.25
77
19.30
FCF yield (avg)%
17.96
18.98
16.68
16.59
18.15
20.77
22.63
24.97
23.91
25.00
14.87
23.91
19.88
9
7.46
FCF margin%
24.66
22.76
21.21
18.35
19.53
21.50
20.15
21.53
23.15
25.90
4.45
21.53
21.51
34
1.306
FCF / Net incomex
0.562
0.523
0.552
0.581
0.638
0.600
0.530
0.496
0.509
0.553
1.337
0.530
0.553
19
25.56
ROIC%
11.17
10.48
8.18
5.60
7.19
7.88
8.60
9.36
6.40
4.65
17.57
7.88
8.03
7
12.03
Return on equity%
34.62
32.93
29.99
32.96
33.76
34.10
34.92
34.60
34.81
32.53
18.95
34.60
33.93
6
16.09
Return on assets%
22.88
22.86
23.70
21.33
22.83
21.44
21.67
22.70
23.89
26.68
23.66
22.70
22.84
76
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(2.49%)
(3.30%)
—
8.04
EPS growth%
24.11
25.20
27.24
27.22
25.09
23.82
26.13
24.58
22.56
24.53
8.25
24.53
24.84
86
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.17%
1.30%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
11.39%
9.68%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.43%)
(2.69%)
—
29.64
Div yield (avg)%
17.24
18.43
20.84
18.76
21.32
24.23
23.27
25.86
23.88
22.56
19.83
23.88
21.94
46
21.17
Payout ratio%
13.64
10.68
9.96
7.01
6.90
8.70
5.94
7.16
4.52
7.45
10.13
7.16
7.30
70
0.820
Shares (diluted)B
1.059
1.210
1.205
1.268
1.276
1.320
1.336
1.315
1.327
1.329
0.819
0.81%
2.10%
82
13.11
Buyback yield%
9.34
11.36
11.94
9.70
8.89
6.59
7.95
7.67
5.69
7.84
8.00
7.67
8.42
8
1.270
D/E ratiox
0.242
0.232
0.222
0.191
0.191
0.186
0.190
0.161
0.155
0.133
0.108
0.161
0.190
89
1.000
Enterprise value£M
0.542
0.529
0.581
0.617
0.690
0.681
0.751
0.771
0.749
0.773
0.647
2.31%
3.77%
89
0.881
LT debt£M
1.414
1.583
1.462
1.657
1.566
1.773
1.684
1.653
1.640
1.588
0.689
0.28%
2.41%
78
Revenue
£0.833M
7.67%
1.00×
Cost of revenue
£0.575M
7.80%
1.01×
Operating expenses
£0.095M
7.72%
1.00×
Cash and investments
19.26%