1.271
Revenue£M
3.276
3.322
3.401
3.462
3.497
3.468
3.530
3.580
3.568
1.381
1.441
0.60%
1.20%
35
17.58
Revenue growth%
10.58
10.84
9.23
7.37
9.63
8.30
9.30
9.35
8.85
18.45
22.70
9.30
9.33
76
21.94
Gross margin%
6.47
5.66
8.17
7.15
6.07
7.47
6.05
6.24
5.41
19.89
2.34
6.07
6.35
7
24.15
Operating margin%
6.53
6.63
7.71
6.25
7.75
4.96
6.99
9.79
10.38
17.20
14.12
7.75
6.82
66
18.28
Net margin%
24.36
25.32
27.80
26.97
27.89
26.11
23.81
26.72
28.88
13.80
22.39
26.72
26.41
22
15.21
P/E ratio (avg)x
21.00
20.65
21.38
21.45
24.10
24.66
23.22
23.95
23.95
37.45
22.18
23.95
22.94
26
15.22
EV/EBITx
18.18
16.53
18.09
16.33
15.83
15.34
15.03
13.85
12.73
19.74
6.786
15.03
16.08
21
7.38
FCF yield (avg)%
13.44
16.39
19.25
16.92
16.35
16.09
17.40
18.27
17.93
9.23
16.28
17.40
16.66
12
3.67
FCF margin%
6.00
6.37
8.62
10.21
13.12
11.51
11.24
9.88
12.04
24.94
8.12
11.51
10.04
29
0.390
FCF / Net incomex
3.596
3.760
4.022
4.589
5.252
5.453
5.729
5.777
6.725
0.906
1.322
5.729
4.921
39
28.22
ROIC%
14.49
14.67
14.01
11.72
10.22
12.10
14.67
14.69
14.49
12.90
29.82
14.49
14.49
44
27.19
Return on equity%
12.31
11.92
11.43
8.85
8.10
6.71
5.99
4.76
3.54
24.46
12.68
5.99
8.48
26
3.70
Return on assets%
17.37
16.21
14.20
16.24
15.72
15.15
13.27
15.78
16.16
7.04
23.04
15.72
15.97
22
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(7.57%)
(5.78%)
—
13.23
EPS growth%
13.08
12.89
12.06
13.63
16.49
16.08
13.37
12.19
14.68
10.85
7.82
14.68
13.22
49
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(5.39%)
(5.08%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
3.70%
0.83%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.42%)
(1.79%)
—
26.38
Div yield (avg)%
14.30
13.11
10.38
12.86
12.65
14.13
11.68
10.97
12.04
18.37
14.58
12.04
12.75
25
6.44
Payout ratio%
9.57
9.06
10.71
11.99
10.40
11.47
9.42
12.11
14.31
20.68
23.56
11.47
10.55
56
13.54
Shares (diluted)B
15.76
17.71
17.14
16.89
18.71
20.10
20.13
20.49
22.17
13.33
13.64
5.59%
2.42%
19
20.52
Buyback yield%
12.05
14.68
14.88
13.60
15.23
15.01
17.62
16.11
18.34
20.67
14.77
16.11
14.95
42
0.118
D/E ratiox
1.557
1.419
1.321
1.184
1.120
1.139
1.167
1.124
1.118
0.128
0.719
1.124
1.176
66
1.793
Enterprise value£M
2.469
2.636
2.590
2.946
2.946
2.965
3.100
3.638
3.774
1.407
0.200
5.08%
6.07%
21
0.193
LT debt£M
0.826
0.901
1.036
1.203
1.414
1.622
1.720
2.074
2.100
1.485
0.200
11.78%
11.99%
72
Revenue
£3.568M
1.20%
1.00×
Cost of revenue
£2.201M
1.30%
1.01×
Operating expenses
£0.567M
1.70%
1.05×
Cash and investments
15.61%