2.457
Revenue£M
1.870
2.006
2.059
2.206
2.280
2.429
2.590
2.728
2.845
2.921
2.533
5.08%
4.89%
36
15.95
Revenue growth%
23.17
25.91
24.66
24.06
25.70
24.20
23.03
21.80
18.92
19.88
4.19
21.80
23.62
11
21.00
Gross margin%
1.88
0.51
0.40
0.40
3.13
0.73
2.32
2.14
2.34
3.25
12.21
2.32
2.01
37
24.63
Operating margin%
9.05
8.45
6.26
3.90
4.63
1.74
0.40
0.40
0.40
0.86
23.09
0.40
2.82
68
17.54
Net margin%
8.97
6.54
6.19
5.06
3.78
3.08
3.04
3.51
4.46
2.61
23.13
3.08
4.12
42
34.15
P/E ratio (avg)x
29.13
26.43
23.12
19.94
17.84
19.03
19.78
19.94
20.44
21.00
24.19
19.94
20.19
81
31.47
EV/EBITx
29.14
32.24
32.34
35.78
41.55
42.25
40.65
42.13
47.46
48.13
37.42
42.25
41.10
60
24.53
FCF yield (avg)%
4.14
6.72
6.00
7.04
5.96
2.96
5.37
6.71
5.80
5.21
11.21
5.37
5.88
57
4.66
FCF margin%
25.86
23.33
22.94
22.61
25.43
27.65
29.20
30.97
32.08
32.35
29.04
30.97
26.75
21
1.537
FCF / Net incomex
1.196
1.232
1.241
1.174
1.181
1.144
1.287
1.270
1.257
1.387
0.259
1.270
1.236
10
6.89
ROIC%
20.99
19.26
20.07
20.27
22.99
20.15
18.53
16.61
14.81
12.46
19.12
16.61
19.66
49
5.94
Return on equity%
10.95
11.55
9.08
9.75
11.93
12.04
13.99
15.69
14.85
17.07
16.75
14.85
11.98
49
16.77
Return on assets%
5.52
3.53
5.54
7.54
8.37
10.24
12.83
13.54
13.18
10.27
17.43
12.83
9.30
9
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(2.06%)
(0.62%)
—
14.91
EPS growth%
14.03
15.85
17.07
14.15
15.07
17.15
19.24
21.09
22.80
20.70
17.45
20.70
17.11
55
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
1.80%
1.75%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(2.18%)
(2.05%)
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
7.39%
4.98%
—
26.71
Div yield (avg)%
15.11
14.29
11.86
8.97
9.06
9.68
10.75
11.33
11.12
11.86
11.76
11.12
11.23
44
8.78
Payout ratio%
22.23
21.52
20.53
22.47
20.59
20.53
20.26
18.97
20.47
21.78
18.71
20.47
20.56
77
905.0
Shares (diluted)M
919.7
968.7
966.2
882.8
878.2
807.4
876.8
857.6
795.9
722.8
912.1
(3.82%)
(1.74%)
73
18.02
Buyback yield%
20.44
21.32
22.93
22.69
22.45
24.66
26.07
23.61
22.23
23.01
4.48
23.61
22.81
51
1.242
D/E ratiox
0.438
0.405
0.360
0.360
0.335
0.301
0.302
0.303
0.323
0.283
1.788
0.302
0.329
71
2.700
Enterprise value£M
4.865
5.003
5.934
6.550
7.480
8.310
9.173
9.386
9.999
11.24
0.175
8.48%
9.44%
92
2.467
LT debt£M
1.723
1.547
1.387
1.293
1.148
1.164
1.083
1.027
0.900
0.875
0.300
(5.28%)
(6.08%)
70
Revenue
£2.921M
4.89%
1.00×
Cost of revenue
£2.045M
5.09%
1.02×
Operating expenses
£0.623M
4.65%
0.98×
Goodwill & intangibles
16.56%