0.317
Revenue£M
2.193
2.243
2.214
2.292
2.354
2.407
2.440
2.443
2.441
2.462
0.354
0.90%
1.35%
79
17.88
Revenue growth%
8.82
6.62
7.87
8.57
6.46
4.15
2.57
1.21
1.86
2.38
19.00
2.38
5.30
52
5.39
Gross margin%
33.19
33.08
34.57
35.02
34.75
32.51
35.20
32.82
29.93
27.98
25.87
32.51
33.13
71
4.52
Operating margin%
16.59
15.45
18.10
16.43
13.81
15.01
16.33
13.65
15.06
16.95
19.39
15.06
15.89
52
29.73
Net margin%
17.89
15.60
17.79
18.68
16.73
18.42
16.12
16.21
15.46
14.51
13.63
16.12
16.47
15
19.04
P/E ratio (avg)x
15.57
15.18
14.02
14.48
12.74
11.28
11.52
10.89
10.26
8.776
31.16
10.89
12.13
38
26.71
EV/EBITx
29.67
26.99
26.15
23.24
22.38
19.39
21.17
20.34
17.98
16.33
34.72
19.39
21.78
30
22.17
FCF yield (avg)%
14.63
12.89
14.26
17.22
16.51
15.86
13.41
13.37
11.47
11.89
18.36
13.37
13.83
82
25.06
FCF margin%
12.43
11.66
12.18
10.63
8.37
10.46
10.53
8.62
5.91
8.81
6.86
8.81
10.49
87
1.729
FCF / Net incomex
0.210
0.200
0.187
0.178
0.164
0.153
0.151
0.129
0.128
0.112
0.460
0.129
0.158
37
11.33
ROIC%
15.34
14.94
11.99
14.29
14.60
15.62
14.37
14.38
17.14
14.84
14.33
14.84
14.72
83
29.67
Return on equity%
7.84
4.87
2.81
1.70
0.40
0.40
0.40
0.65
1.97
0.59
11.78
0.59
1.18
79
22.07
Return on assets%
20.44
23.01
25.03
23.21
25.54
23.55
22.60
23.90
21.44
18.91
18.28
22.60
23.11
43
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
1.90%
3.04%
—
18.57
EPS growth%
24.43
25.37
25.12
26.93
29.73
29.31
31.58
30.49
30.83
30.99
5.62
30.83
29.52
73
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.81%
4.12%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(1.26%)
(0.97%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.85%
0.87%
—
16.62
Div yield (avg)%
7.54
7.31
7.83
9.78
8.48
10.10
7.33
5.30
3.19
0.94
22.30
5.30
7.43
46
14.47
Payout ratio%
23.72
23.89
25.90
24.89
23.43
22.48
19.76
19.40
18.58
18.30
6.82
19.40
22.95
71
1.166
Shares (diluted)B
1.192
1.140
1.215
1.152
1.282
1.238
1.218
1.424
1.657
1.854
1.124
7.65%
4.25%
37
12.95
Buyback yield%
11.23
8.65
9.61
8.96
8.20
8.75
8.20
7.94
9.60
10.61
12.44
8.75
8.85
55
1.322
D/E ratiox
1.945
1.813
1.908
1.839
1.651
1.499
1.470
1.496
1.539
1.587
0.271
1.499
1.619
73
1.906
Enterprise value£M
1.910
1.822
1.845
1.676
1.845
1.629
1.433
1.330
1.431
1.387
2.222
(5.55%)
(2.91%)
74
1.104
LT debt£M
0.225
0.224
0.268
0.291
0.349
0.392
0.453
0.486
0.576
0.559
0.755
9.86%
9.40%
33
Revenue
£2.462M
1.35%
1.00×
Cost of revenue
£1.530M
1.46%
1.01×
Operating expenses
£0.422M
1.75%
1.04×
Cash and investments
16.62%
Property and equipment
15.33%
Spread over hurdle
(0.81%)