6.900
Revenue£M
12.96
13.30
13.73
14.29
14.24
14.45
14.50
14.42
14.68
15.19
7.692
1.30%
1.70%
70
4.13
Revenue growth%
13.09
12.75
13.05
12.48
14.68
15.05
12.38
9.96
10.12
13.11
5.06
12.38
12.90
54
14.48
Gross margin%
24.29
23.77
22.52
19.61
17.29
19.98
20.46
19.91
20.99
23.01
7.37
20.46
20.73
43
27.88
Operating margin%
19.09
18.36
16.06
14.36
13.43
14.11
11.18
12.87
10.71
10.35
16.32
11.18
13.77
27
13.22
Net margin%
14.56
15.35
14.25
15.04
17.55
18.51
16.98
14.91
13.73
14.65
15.38
14.91
14.97
26
21.85
P/E ratio (avg)x
20.72
22.91
23.37
21.46
21.65
21.96
24.81
25.17
27.29
29.42
33.00
25.17
23.14
19
17.78
EV/EBITx
13.37
15.72
18.21
17.93
21.27
22.97
23.14
27.40
32.37
31.67
22.41
27.40
22.12
91
29.63
FCF yield (avg)%
9.07
7.41
10.06
11.31
10.47
9.28
9.75
10.02
11.75
8.99
22.77
9.75
9.88
11
22.99
FCF margin%
23.89
22.29
22.85
21.87
22.17
24.64
21.75
20.04
18.81
16.91
14.30
20.04
22.02
52
1.198
FCF / Net incomex
0.504
0.477
0.436
0.482
0.503
0.551
0.537
0.546
0.601
0.549
0.741
0.549
0.520
61
11.87
ROIC%
17.05
15.57
15.33
13.58
12.16
10.78
10.64
9.76
9.74
7.85
18.32
9.76
11.47
81
12.09
Return on equity%
6.35
6.92
4.87
3.66
2.78
4.31
1.37
0.40
0.40
0.40
6.30
0.40
3.22
54
28.17
Return on assets%
8.41
8.87
9.23
9.27
10.03
7.42
9.86
7.29
8.35
9.65
11.86
8.35
9.05
40
2.59
EPS£
3.86
3.96
4.13
4.91
5.48
5.67
6.67
7.64
7.70
7.57
2.86
6.65%
6.58%
—
7.05
EPS growth%
29.72
28.85
31.19
31.61
29.06
28.86
30.75
32.70
30.94
32.16
21.75
30.94
30.84
35
3.62
Bookvalue per sh£
3.02
3.01
3.05
3.54
3.96
4.49
4.98
5.02
5.30
6.00
1.31
8.66%
7.27%
—
1.23
FCF per share£
0.81
0.71
0.64
0.58
0.56
0.50
0.46
0.47
0.44
0.45
0.98
(4.14%)
(5.61%)
—
1.38
Dividend per sh£
1.62
1.76
1.83
1.77
1.92
1.99
1.95
2.07
1.86
1.83
1.52
(0.98%)
2.45%
—
4.26
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
3.17
1.82
1.13
1.28
0.40
22.25
1.28
0.40
67
22.68
Payout ratio%
18.80
21.58
22.77
21.19
22.80
25.61
24.65
21.83
22.78
25.33
2.38
24.65
22.77
18
4.652
Shares (diluted)M
4.053
4.014
4.480
5.022
4.490
4.802
5.106
5.589
5.437
4.929
4.464
1.89%
1.81%
83
20.80
Buyback yield%
22.17
22.00
21.94
24.54
22.10
21.97
23.08
26.08
24.88
25.20
24.18
24.88
22.62
80
1.221
D/E ratiox
1.261
1.371
1.360
1.352
1.192
1.161
1.192
1.218
1.081
1.171
0.521
1.171
1.205
27
0.927
Enterprise value£M
6.624
7.202
7.617
6.611
6.208
5.448
4.747
5.066
5.118
4.702
5.503
(5.41%)
(4.08%)
49
15.67
LT debt£M
9.754
10.10
11.23
11.82
11.61
12.40
13.46
12.34
13.31
12.13
17.59
0.89%
2.89%
25
Revenue
£15.19M
1.70%
1.00×
Cost of revenue
£9.193M
1.93%
1.02×
Operating expenses
£1.842M
1.60%
0.99×
Cash and investments
14.97%