2.527
Revenue£M
1.288
1.369
1.481
1.587
1.701
1.798
1.885
2.033
2.166
2.272
2.652
5.97%
6.70%
93
7.06
Revenue growth%
12.32
11.99
9.35
7.38
8.04
5.05
7.80
7.16
6.25
7.30
10.15
7.16
7.59
71
12.66
Gross margin%
6.78
9.22
9.25
7.20
5.21
3.29
0.58
0.86
3.00
3.69
7.76
3.00
4.45
90
26.79
Operating margin%
19.93
20.68
19.64
17.51
20.46
21.36
19.67
21.01
20.04
21.35
8.08
21.01
20.25
67
14.31
Net margin%
19.03
18.33
15.82
13.74
13.67
11.99
14.53
16.86
18.16
17.20
14.67
16.86
16.34
88
22.78
P/E ratio (avg)x
12.42
12.38
14.30
15.46
16.90
18.95
17.79
20.08
19.02
19.82
13.60
19.02
17.34
60
10.27
EV/EBITx
16.16
14.22
13.41
12.89
11.32
11.81
11.92
11.87
12.03
10.28
17.56
11.87
11.98
47
8.49
FCF yield (avg)%
33.07
33.95
31.89
32.19
31.62
29.20
26.43
27.20
25.65
22.86
20.10
26.43
30.41
86
16.18
FCF margin%
26.10
23.91
22.04
20.48
18.52
16.18
14.64
15.61
15.55
14.61
5.68
15.55
17.35
20
1.368
FCF / Net incomex
0.889
0.940
0.968
1.035
1.013
1.010
1.046
1.204
1.261
1.293
0.808
1.204
1.024
22
19.62
ROIC%
19.14
19.01
18.15
20.11
19.43
22.38
22.06
24.57
25.41
28.06
4.73
24.57
21.08
70
22.44
Return on equity%
20.71
18.61
19.22
20.38
19.76
22.36
21.86
19.71
22.59
24.14
10.47
22.36
20.54
85
3.03
Return on assets%
16.56
16.98
17.25
14.86
13.98
14.13
12.06
9.12
9.60
12.15
7.12
12.06
14.05
81
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
(3.69%)
(5.21%)
—
19.48
EPS growth%
7.98
5.67
6.74
7.79
9.81
12.49
15.20
17.43
16.02
15.62
14.61
15.62
11.15
49
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
6.52%
7.60%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
5.14%
5.10%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(5.01%)
(2.00%)
—
6.30
Div yield (avg)%
27.72
28.43
26.06
28.15
26.75
27.45
26.15
28.02
26.92
26.75
22.65
26.92
27.19
67
14.35
Payout ratio%
21.80
19.75
21.08
18.61
17.87
16.18
15.84
13.44
15.19
17.98
10.02
15.84
17.93
69
6.969
Shares (diluted)B
5.540
5.639
6.023
5.386
4.998
5.389
5.393
5.038
5.386
5.877
6.687
3.30%
(0.32%)
71
29.11
Buyback yield%
12.40
14.14
16.63
15.44
13.78
16.71
13.82
15.14
14.59
13.24
25.25
14.59
14.36
27
0.622
D/E ratiox
1.653
1.709
1.844
1.824
1.825
1.657
1.668
1.641
1.649
1.655
1.396
1.655
1.663
37
2.192
Enterprise value£M
1.743
1.620
1.371
1.209
1.098
1.155
0.987
1.005
0.924
0.976
1.340
(2.32%)
(5.34%)
26
1.626
LT debt£M
1.474
1.369
1.251
1.235
1.350
1.370
1.287
1.341
1.354
1.371
2.286
0.30%
0.32%
29
Revenue
£2.272M
6.70%
1.00×
Cost of revenue
£1.501M
6.80%
1.01×
Operating expenses
£0.292M
6.64%
0.99×
Goodwill & intangibles
15.29%