0.013
Revenue£M
0.030
0.032
0.035
0.038
0.041
0.045
0.048
0.052
0.056
0.014
0.015
8.39%
7.62%
95
8.81
Revenue growth%
15.99
18.88
19.68
22.47
22.51
24.37
22.17
19.19
17.67
6.41
18.53
22.17
19.43
13
26.52
Gross margin%
12.36
11.28
13.00
10.11
9.69
9.95
7.95
7.19
9.59
19.30
21.45
9.59
10.03
43
21.38
Operating margin%
14.85
12.59
15.23
14.75
16.58
14.78
16.77
19.60
21.38
21.03
19.69
16.77
15.78
13
25.67
Net margin%
6.73
3.89
5.45
8.01
6.61
8.37
5.53
7.04
7.08
15.79
26.66
7.04
6.89
54
29.71
P/E ratio (avg)x
37.87
41.99
38.24
42.74
46.59
46.11
45.93
48.64
45.12
15.11
21.25
46.11
43.93
55
35.19
EV/EBITx
22.67
19.90
20.47
18.92
19.98
21.74
20.66
21.24
20.12
35.41
20.03
20.66
20.57
71
10.28
FCF yield (avg)%
27.27
28.21
26.91
25.67
27.46
29.45
32.05
30.89
31.80
19.55
7.99
30.89
28.14
19
3.16
FCF margin%
7.80
6.24
8.07
10.23
11.46
13.41
14.94
12.50
14.37
20.44
28.20
13.41
10.84
59
0.610
FCF / Net incomex
0.582
0.524
0.550
0.499
0.459
0.460
0.443
0.427
0.369
1.076
1.699
0.443
0.479
11
23.22
ROIC%
9.71
11.68
13.03
12.23
13.61
14.63
13.54
12.51
12.16
19.42
14.69
13.54
12.37
11
10.03
Return on equity%
25.17
22.62
23.46
21.49
22.47
21.81
23.78
25.30
27.57
16.74
6.94
23.78
23.62
39
26.80
Return on assets%
4.13
5.20
2.31
0.40
2.04
4.89
3.04
2.07
4.56
6.61
20.44
3.04
3.06
73
0.02
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.91%)
0.91%
—
11.69
EPS growth%
8.60
6.71
8.71
10.62
9.57
8.23
8.82
7.06
5.92
15.39
22.74
8.23
8.65
94
—
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.54%
2.48%
—
—
FCF per share£
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.01
0.01
6.26%
8.41%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
9.92%
8.65%
—
14.18
Div yield (avg)%
12.84
12.01
9.83
11.63
10.40
10.09
12.94
10.73
12.29
10.24
24.69
10.73
11.82
36
10.16
Payout ratio%
21.16
20.24
20.99
23.77
22.74
24.69
24.28
26.27
26.04
28.26
5.46
24.69
23.26
13
1.568
Shares (diluted)M
2.602
2.994
3.215
3.623
3.681
3.954
3.826
3.757
3.904
1.575
1.610
1.50%
5.84%
70
29.42
Buyback yield%
10.97
12.83
15.48
12.52
13.23
12.55
14.92
15.79
17.93
11.97
27.56
14.92
13.03
12
0.338
D/E ratiox
2.955
3.278
3.335
3.225
3.515
3.571
3.955
3.916
4.536
1.086
1.287
3.916
3.425
30
0.022
Enterprise value£M
0.014
0.015
0.015
0.013
0.014
0.014
0.013
0.014
0.014
0.020
0.041
0.97%
(0.82%)
42
0.043
LT debt£M
0.032
0.032
0.036
0.036
0.039
0.036
0.036
0.040
0.038
0.032
0.037
0.75%
2.84%
18
Revenue
£0.056M
7.62%
1.00×
Cost of revenue
£0.035M
7.62%
1.00×
Operating expenses
£0.013M
7.55%
0.99×