1.137
Revenue£M
2.785
2.828
2.907
2.901
2.930
2.939
2.899
2.976
2.981
2.997
1.245
0.45%
0.90%
86
4.36
Revenue growth%
5.70
3.16
0.84
0.95
0.40
1.97
1.15
1.60
0.40
2.17
24.25
1.60
1.37
45
14.08
Gross margin%
1.79
0.40
0.40
0.40
1.47
3.75
6.38
8.43
8.45
10.38
28.78
8.43
2.77
54
11.01
Operating margin%
24.07
26.00
27.37
27.52
29.42
29.01
29.89
28.30
30.93
33.21
4.07
29.89
28.66
17
21.38
Net margin%
25.12
27.37
24.78
22.65
23.11
24.80
22.24
23.81
25.40
24.75
3.22
24.75
24.77
60
19.55
P/E ratio (avg)x
15.87
15.08
17.09
19.34
21.34
22.17
20.22
21.49
22.73
23.62
6.206
22.17
20.78
46
6.924
EV/EBITx
31.11
28.92
24.83
24.92
25.72
25.32
22.24
22.45
21.15
22.66
20.39
22.45
24.88
47
22.58
FCF yield (avg)%
8.57
6.06
5.85
4.63
3.03
3.99
6.18
7.69
8.75
11.58
6.87
7.69
6.12
85
18.14
FCF margin%
13.26
12.93
13.39
11.38
9.92
12.68
15.17
18.04
20.41
20.81
6.58
18.04
13.32
91
0.963
FCF / Net incomex
1.233
1.309
1.425
1.353
1.243
1.264
1.379
1.210
1.222
1.058
1.526
1.222
1.253
71
27.20
ROIC%
11.51
8.97
9.63
8.05
10.91
13.69
12.18
12.21
12.24
12.75
25.53
12.24
11.85
89
10.72
Return on equity%
19.85
18.43
17.30
16.45
14.36
11.74
10.84
8.19
7.74
7.81
12.65
8.19
13.05
46
8.25
Return on assets%
8.51
9.12
11.42
12.30
13.07
12.95
10.37
10.36
10.47
13.39
24.98
10.47
10.94
10
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(0.97%)
(0.57%)
—
7.96
EPS growth%
17.04
17.36
17.79
15.17
13.45
14.44
13.40
14.75
16.49
17.19
22.60
14.75
15.83
39
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(4.12%)
(2.20%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
4.56%
1.00%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
9.79%
8.71%
—
13.12
Div yield (avg)%
23.17
20.78
20.93
22.60
24.31
22.65
20.98
19.39
20.70
17.89
12.49
20.70
20.95
86
29.96
Payout ratio%
25.97
24.66
25.12
23.99
22.52
25.41
27.33
29.60
29.08
28.13
8.08
28.13
25.69
92
479.3
Shares (diluted)M
598.9
594.9
627.3
634.8
652.8
648.6
649.6
739.7
791.6
755.7
484.0
2.97%
3.37%
19
21.72
Buyback yield%
14.76
13.11
15.19
15.27
13.51
13.50
11.12
8.81
10.58
7.62
8.81
10.58
13.31
7
1.103
D/E ratiox
1.345
1.256
1.266
1.267
1.386
1.393
1.325
1.247
1.301
1.451
0.686
1.325
1.313
40
1.461
Enterprise value£M
2.370
2.495
2.153
2.191
2.180
1.908
1.812
1.803
1.657
1.516
0.678
(7.01%)
(4.59%)
23
0.395
LT debt£M
1.388
1.366
1.216
1.230
1.294
1.320
1.299
1.228
1.372
1.257
0.134
(0.59%)
(1.26%)
45
Revenue
£2.997M
0.90%
1.00×
Cost of revenue
£1.685M
0.76%
0.99×
Operating expenses
£0.640M
1.58%
1.07×
Goodwill & intangibles
18.78%
Cash and investments
15.16%
Spread over hurdle
11.26%