0.482
Revenue£M
3.732
3.851
4.028
4.154
4.222
4.272
4.371
4.435
4.606
4.769
0.535
2.47%
2.51%
79
13.81
Revenue growth%
13.07
15.82
16.50
17.79
18.14
19.69
18.10
18.22
21.04
21.89
8.17
19.69
18.12
18
8.72
Gross margin%
17.47
15.73
18.16
16.74
14.41
16.10
17.69
17.88
17.06
14.66
2.10
17.06
16.90
14
16.69
Operating margin%
15.72
16.02
16.30
18.89
21.11
18.69
21.57
20.60
20.88
23.52
20.49
20.88
19.75
55
20.42
Net margin%
10.76
9.25
9.26
7.55
5.74
7.95
5.60
4.11
3.64
2.65
20.91
4.11
6.64
84
35.77
P/E ratio (avg)x
29.59
29.42
32.14
34.46
38.96
45.04
53.15
51.75
57.10
63.28
27.63
53.15
42.00
67
16.01
EV/EBITx
15.22
15.42
16.63
17.93
17.55
15.32
14.09
14.25
12.15
12.27
19.03
14.09
15.27
83
13.48
FCF yield (avg)%
20.60
23.46
26.14
23.48
20.87
19.50
17.67
20.08
17.74
16.73
22.26
17.74
20.34
22
10.05
FCF margin%
20.54
21.99
21.38
22.19
21.84
23.64
21.95
22.27
25.21
22.47
28.43
22.47
22.09
29
0.649
FCF / Net incomex
1.639
1.447
1.570
1.563
1.492
1.372
1.431
1.450
1.389
1.396
1.247
1.396
1.449
60
21.01
ROIC%
16.58
18.26
18.28
17.24
19.29
19.75
20.10
19.71
19.48
20.43
24.09
19.75
19.38
79
2.46
Return on equity%
5.32
3.01
4.92
7.04
5.65
4.98
5.71
5.39
7.15
9.79
21.99
5.71
5.52
51
29.55
Return on assets%
26.56
29.28
30.86
31.79
29.71
26.74
24.77
24.32
22.53
19.75
23.79
24.32
26.65
55
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(1.53%)
(0.75%)
—
21.79
EPS growth%
17.49
18.05
20.00
17.81
16.05
13.10
12.40
11.59
13.20
10.20
14.14
12.40
14.62
43
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
—
6.06%
8.62%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
0.01
(2.22%)
(0.80%)
—
—
Dividend per sh£
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
5.95%
6.38%
—
20.15
Div yield (avg)%
19.73
17.03
15.64
17.22
15.79
15.45
15.66
14.49
12.14
14.42
2.95
14.49
15.65
9
7.34
Payout ratio%
7.35
8.21
8.48
11.23
14.05
11.90
11.09
13.94
11.88
10.55
3.80
11.88
11.16
38
431.8
Shares (diluted)M
421.0
438.1
417.2
441.6
475.6
414.2
392.5
415.2
444.5
461.3
427.9
(0.61%)
1.42%
92
10.45
Buyback yield%
26.89
26.94
26.14
25.84
26.39
26.82
29.82
30.64
28.70
27.82
5.52
28.70
26.91
35
0.110
D/E ratiox
1.540
1.698
1.699
1.593
1.694
1.556
1.353
1.229
1.356
1.203
1.218
1.353
1.548
58
2.529
Enterprise value£M
0.438
0.405
0.443
0.419
0.421
0.421
0.415
0.450
0.491
0.485
3.423
2.85%
0.17%
81
3.044
LT debt£M
1.299
1.372
1.323
1.405
1.288
1.192
1.028
0.990
0.904
0.984
1.384
(5.24%)
(2.57%)
68
Revenue
£4.769M
2.51%
1.00×
Cost of revenue
£2.839M
2.65%
1.01×
Operating expenses
£0.746M
2.76%
1.03×
Cash and investments
15.78%