0.268
Revenue£M
1.759
1.803
1.820
1.806
1.805
1.799
1.789
1.760
1.798
0.290
0.325
(0.09%)
0.31%
48
28.27
Revenue growth%
9.69
10.92
12.59
10.11
11.89
9.13
9.12
7.84
5.14
14.85
3.05
9.12
9.68
45
7.67
Gross margin%
32.03
34.60
35.05
32.65
35.10
35.77
34.67
32.55
32.60
2.04
2.25
34.67
33.63
17
29.21
Operating margin%
5.85
6.76
3.79
5.48
5.63
6.20
6.94
7.62
6.58
19.67
16.56
6.58
6.39
33
22.06
Net margin%
5.02
2.10
0.40
0.40
0.81
0.89
1.39
4.24
6.00
7.09
9.71
1.39
1.75
18
17.71
P/E ratio (avg)x
47.37
48.73
56.38
63.09
67.26
71.07
67.20
65.53
64.75
8.904
23.14
67.20
63.92
91
18.45
EV/EBITx
29.64
32.97
32.40
35.62
38.42
39.61
40.73
43.80
48.92
24.24
20.43
40.73
37.02
20
6.93
FCF yield (avg)%
4.45
5.96
5.73
5.09
5.78
5.07
6.30
7.30
5.93
17.02
3.04
5.93
5.75
82
5.47
FCF margin%
9.34
8.30
5.73
8.61
10.33
11.52
9.55
9.81
8.80
23.86
6.30
9.81
9.44
7
0.796
FCF / Net incomex
0.393
0.393
0.399
0.408
0.414
0.362
0.391
0.358
0.397
0.344
1.023
0.391
0.395
34
10.69
ROIC%
21.23
22.25
21.50
19.60
20.32
18.86
16.53
14.51
11.70
8.34
17.34
16.53
19.96
31
21.94
Return on equity%
25.28
27.69
29.69
32.09
32.52
34.85
37.79
37.27
35.12
5.58
3.73
35.12
32.31
18
5.28
Return on assets%
17.62
15.44
17.41
14.46
13.58
14.36
16.78
16.77
14.25
3.38
12.25
14.36
16.11
50
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
11.07%
10.34%
—
3.69
EPS growth%
27.69
27.69
24.92
25.42
25.15
27.29
28.39
30.15
30.25
15.46
12.15
28.39
27.49
53
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.19%
6.24%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(0.13%)
1.67%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(1.01%)
0.05%
—
28.57
Div yield (avg)%
15.01
13.17
11.93
14.48
15.88
13.74
14.29
11.29
13.18
24.21
20.13
13.74
13.46
88
7.73
Payout ratio%
1.17
0.99
2.96
3.39
4.26
2.73
5.31
4.25
3.51
14.43
27.37
4.25
3.17
35
13.20
Shares (diluted)B
10.97
10.35
9.440
9.996
9.673
8.320
8.523
7.520
6.936
13.09
12.97
(7.05%)
(4.12%)
46
3.21
Buyback yield%
29.04
30.45
28.74
28.32
27.64
27.10
29.02
27.53
27.32
7.60
18.36
27.53
28.53
16
1.599
D/E ratiox
1.277
1.165
1.114
1.162
1.277
1.295
1.278
1.234
1.150
1.473
0.487
1.277
1.256
28
1.305
Enterprise value£M
0.575
0.551
0.483
0.449
0.403
0.382
0.399
0.358
0.365
0.629
1.501
(4.10%)
(7.12%)
9
1.744
LT debt£M
1.429
1.445
1.375
1.260
1.364
1.476
1.611
1.710
1.894
2.005
0.707
8.49%
4.65%
40
Revenue
£1.798M
0.31%
1.00×
Cost of revenue
£0.997M
0.21%
0.99×
Operating expenses
£0.465M
0.53%
1.02×
Property and equipment
18.58%
Cash and investments
16.60%
Spread over hurdle
(3.63%)