1.233
Revenue£M
3.828
3.836
3.812
3.939
4.053
4.155
4.180
4.265
4.318
1.321
1.337
1.86%
1.63%
82
19.59
Revenue growth%
9.81
9.22
10.23
13.14
12.67
13.05
11.12
12.64
11.51
2.71
29.39
12.64
11.31
81
4.80
Gross margin%
20.26
22.54
20.89
21.76
20.52
22.92
24.20
22.73
23.66
23.13
19.82
22.92
22.15
69
8.39
Operating margin%
23.36
23.82
23.62
23.89
21.50
21.54
22.23
21.83
23.13
3.58
6.22
21.83
23.17
76
25.84
Net margin%
0.70
0.78
0.40
0.40
0.73
2.27
4.36
1.50
3.37
25.39
15.29
2.27
0.76
21
9.124
P/E ratio (avg)x
25.68
23.14
25.51
24.68
25.14
22.63
22.02
22.44
21.36
18.80
8.064
22.44
23.91
93
17.76
EV/EBITx
11.30
10.48
10.19
10.08
11.14
9.942
9.301
8.263
8.533
12.24
16.31
9.301
10.13
85
5.00
FCF yield (avg)%
9.54
12.06
10.80
9.70
7.98
6.03
8.21
8.47
6.40
4.93
17.49
7.98
8.34
58
2.67
FCF margin%
12.29
9.71
11.42
9.30
10.37
10.94
8.93
7.03
4.73
8.95
15.08
8.93
9.78
47
0.904
FCF / Net incomex
0.923
0.996
1.016
1.073
1.096
1.066
1.095
1.289
1.487
0.226
1.564
1.096
1.070
21
26.65
ROIC%
5.79
4.41
2.89
2.10
3.28
2.03
0.40
0.40
0.78
8.45
24.60
0.78
2.49
19
6.17
Return on equity%
7.23
9.59
7.59
10.46
9.08
8.73
6.96
8.93
6.39
26.92
24.46
8.73
8.16
50
15.64
Return on assets%
22.92
20.04
22.89
21.90
22.05
21.30
19.61
17.58
19.93
24.34
6.90
19.93
21.60
72
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
4.53%
6.93%
—
29.45
EPS growth%
31.83
30.42
28.27
26.79
26.67
25.74
23.02
23.72
26.66
15.59
21.25
25.74
26.73
24
0.01
Bookvalue per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
1.94%
1.57%
—
0.01
FCF per share£
—
—
—
—
—
—
—
—
—
0.01
—
(4.58%)
(5.43%)
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
7.07%
8.82%
—
9.73
Div yield (avg)%
22.57
22.99
25.46
25.59
23.47
20.99
19.16
16.81
16.87
18.64
27.39
19.16
22.61
85
25.84
Payout ratio%
11.74
11.45
9.17
6.86
9.19
10.14
12.66
12.52
11.10
20.21
27.28
11.10
11.28
26
436.1
Shares (diluted)M
528.5
533.7
573.6
684.1
768.9
743.1
756.7
815.3
951.4
435.3
426.0
6.82%
6.39%
25
10.10
Buyback yield%
18.72
17.89
15.87
13.75
12.92
11.22
12.50
15.41
12.79
22.20
21.47
12.79
14.58
32
0.377
D/E ratiox
2.462
2.720
3.106
3.491
3.980
4.562
4.874
5.583
5.682
1.248
1.465
4.874
3.735
46
2.248
Enterprise value£M
2.174
2.138
2.278
2.129
2.084
2.246
2.385
2.005
1.761
1.986
2.604
(3.73%)
(2.65%)
73
0.779
LT debt£M
6.113
6.044
6.042
6.384
7.507
7.682
8.638
10.20
10.60
3.675
1.798
10.68%
6.65%
74
Revenue
£4.318M
1.63%
1.00×
Cost of revenue
£2.141M
2.14%
1.05×
Operating expenses
£1.040M
1.28%
0.97×
Cash and investments
21.25%
Goodwill & intangibles
20.98%
Spread over hurdle
58.98%