0.087
Revenue£M
0.186
0.196
0.206
0.224
0.236
0.248
0.273
0.299
0.314
0.334
0.093
7.17%
6.91%
67
2.95
Revenue growth%
5.18
5.78
4.27
7.19
9.05
10.92
11.70
11.92
9.97
12.79
25.32
11.70
9.51
89
25.52
Gross margin%
10.08
12.55
10.26
12.61
10.69
8.22
6.86
4.31
4.07
1.74
28.40
4.31
9.15
81
6.94
Operating margin%
15.85
15.95
17.99
15.34
15.79
12.94
14.84
12.49
13.57
16.06
8.34
13.57
15.57
79
3.95
Net margin%
20.11
19.05
20.08
18.37
20.69
21.13
22.20
23.14
22.09
24.85
25.32
22.20
20.91
89
20.99
P/E ratio (avg)x
21.70
21.15
21.98
23.76
23.71
22.09
21.31
21.44
23.13
25.86
11.02
22.09
22.03
74
27.23
EV/EBITx
47.03
44.04
45.34
46.09
49.41
43.85
43.20
39.23
41.73
40.22
8.153
41.73
43.94
30
5.50
FCF yield (avg)%
18.66
16.66
18.06
18.41
19.97
17.88
17.98
19.16
16.34
17.88
5.39
17.88
18.02
41
24.82
FCF margin%
19.19
17.83
20.49
21.52
18.65
19.60
17.85
16.51
19.18
19.41
8.51
19.18
19.18
87
1.625
FCF / Net incomex
2.164
2.389
2.370
2.459
2.720
2.710
3.071
3.218
3.442
3.807
0.772
3.218
2.715
54
23.90
ROIC%
19.39
18.03
17.84
19.43
20.19
18.49
21.49
22.26
21.70
21.29
22.50
21.49
19.81
67
21.42
Return on equity%
11.47
9.41
7.27
7.96
5.65
8.57
6.58
5.74
8.56
7.12
2.04
7.12
7.61
65
7.29
Return on assets%
11.72
10.78
8.83
9.01
8.44
10.01
10.97
10.76
9.84
7.05
7.67
10.01
9.93
29
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
5.56%
4.21%
—
24.78
EPS growth%
1.24
0.40
2.14
1.88
2.67
0.58
1.03
1.43
0.40
0.40
16.90
0.58
1.13
84
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.02%
(1.32%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
13.52%
12.28%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
6.05%
7.87%
—
6.59
Div yield (avg)%
6.90
6.73
6.86
6.32
8.64
8.03
9.15
6.18
8.34
5.83
4.87
8.03
6.88
24
17.63
Payout ratio%
8.27
7.85
8.59
9.56
10.52
12.60
9.90
10.96
11.99
9.88
14.57
10.96
9.89
58
80.20
Shares (diluted)M
96.34
86.92
85.55
82.97
87.55
89.52
86.06
83.56
90.17
76.92
79.07
(2.56%)
(2.08%)
19
12.55
Buyback yield%
17.13
16.38
16.44
15.20
16.44
14.41
11.84
14.65
13.18
13.35
16.97
13.35
14.92
52
0.858
D/E ratiox
0.152
0.153
0.161
0.178
0.160
0.159
0.151
0.162
0.181
0.174
1.580
0.162
0.160
6
0.114
Enterprise value£M
0.389
0.430
0.470
0.462
0.436
0.498
0.528
0.498
0.553
0.520
0.251
3.60%
3.91%
55
0.405
LT debt£M
0.298
0.300
0.281
0.318
0.315
0.335
0.301
0.325
0.296
0.308
0.224
(0.48%)
(0.07%)
80
Revenue
£0.334M
6.91%
1.00×
Cost of revenue
£0.205M
6.98%
1.01×
Operating expenses
£0.041M
6.30%
0.94×
Goodwill & intangibles
18.65%