0.096
Revenue£M
0.097
0.104
0.115
0.123
0.134
0.147
0.157
0.167
0.186
0.200
0.105
8.34%
8.16%
21
23.56
Revenue growth%
27.36
24.43
21.73
23.92
21.62
21.96
21.02
22.80
20.49
19.35
4.80
21.02
21.85
60
7.26
Gross margin%
16.94
19.79
20.96
20.73
19.83
18.59
17.98
15.20
15.80
16.05
24.78
16.05
18.28
41
15.43
Operating margin%
10.40
8.88
7.76
10.38
10.42
11.56
10.64
11.00
11.03
12.40
25.83
11.03
10.53
25
18.49
Net margin%
9.14
9.60
11.94
11.21
10.84
10.84
10.54
13.36
14.63
17.41
20.30
13.36
11.03
79
9.573
P/E ratio (avg)x
27.68
33.29
33.97
36.21
36.75
37.00
38.80
45.13
51.61
59.85
29.61
45.13
36.87
11
27.64
EV/EBITx
33.60
33.62
34.56
36.86
38.56
39.42
37.77
43.82
44.05
46.74
13.72
43.82
38.16
62
3.07
FCF yield (avg)%
18.13
19.46
22.26
24.91
24.61
23.16
24.85
26.13
26.87
24.25
22.22
24.85
24.43
67
14.23
FCF margin%
0.56
0.40
1.33
1.30
2.64
4.74
1.85
4.53
5.85
3.17
22.13
4.53
2.24
82
0.184
FCF / Net incomex
2.396
2.106
2.138
2.161
2.347
2.558
2.574
2.508
2.349
2.099
0.858
2.508
2.348
46
22.26
ROIC%
11.44
9.61
11.81
14.01
11.69
14.26
13.65
11.36
8.93
6.94
28.03
11.36
11.56
21
21.75
Return on equity%
5.97
3.82
5.49
6.31
5.74
4.83
5.38
4.45
5.82
4.69
16.86
4.83
5.44
30
20.43
Return on assets%
28.12
28.76
30.09
32.89
35.36
36.61
38.46
36.58
37.58
38.29
29.96
37.58
35.97
57
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(3.11%)
(0.45%)
—
10.31
EPS growth%
22.70
25.37
24.44
22.07
21.87
24.79
27.54
30.32
30.32
32.96
26.42
30.32
25.08
54
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
2.40%
3.30%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(2.95%)
(2.77%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.74%
4.73%
—
21.86
Div yield (avg)%
6.05
3.63
3.54
1.53
4.16
3.53
1.86
0.74
0.40
2.00
6.41
1.86
2.76
38
23.87
Payout ratio%
12.79
14.51
12.58
15.04
13.30
16.05
15.93
15.25
13.54
14.84
4.99
15.25
14.67
18
0.224
Shares (diluted)B
0.454
0.530
0.601
0.603
0.669
0.803
0.870
0.970
1.073
1.273
0.223
13.74%
12.53%
44
23.08
Buyback yield%
3.77
0.86
3.06
0.40
3.26
0.65
2.27
3.36
4.79
7.43
13.56
3.36
3.16
51
1.747
D/E ratiox
1.557
1.578
1.567
1.472
1.513
1.711
1.676
1.684
1.624
1.816
0.827
1.684
1.601
35
0.037
Enterprise value£M
0.023
0.023
0.024
0.025
0.025
0.028
0.030
0.032
0.031
0.036
0.080
8.09%
4.08%
16
0.125
LT debt£M
0.185
0.166
0.171
0.190
0.209
0.232
0.251
0.265
0.254
0.244
0.162
3.19%
4.17%
89
Revenue
£0.200M
8.16%
1.00×
Cost of revenue
£0.140M
8.16%
1.00×
Operating expenses
£0.041M
8.74%
1.06×
Goodwill & intangibles
20.11%
Property and equipment
14.85%