2.673
Revenue£M
1.631
1.703
1.737
1.794
1.845
1.904
1.941
2.026
2.053
2.129
2.801
2.91%
2.76%
29
16.07
Revenue growth%
11.15
13.91
11.14
11.91
13.53
11.06
13.52
12.83
15.47
14.76
29.78
13.52
13.17
70
21.98
Gross margin%
24.47
23.18
22.52
25.16
22.22
20.89
19.45
18.96
17.42
16.10
24.86
18.96
21.55
10
14.86
Operating margin%
13.78
12.42
14.66
16.85
14.61
15.47
16.32
14.99
15.17
15.68
12.91
15.47
15.08
9
5.40
Net margin%
11.04
12.13
13.64
12.33
12.84
11.43
9.19
8.92
9.29
8.21
26.09
9.19
11.23
6
35.40
P/E ratio (avg)x
19.49
20.09
18.43
17.32
18.43
18.89
17.15
19.38
19.99
21.45
14.24
19.38
19.13
19
16.81
EV/EBITx
11.93
11.96
11.18
9.897
9.021
9.381
9.183
9.030
8.694
8.518
18.74
9.030
9.282
46
3.24
FCF yield (avg)%
29.89
27.93
30.66
27.67
24.69
27.21
24.59
26.50
24.63
23.91
25.55
24.63
26.86
40
5.75
FCF margin%
4.51
6.54
3.59
2.53
2.83
2.34
1.19
0.40
3.05
1.88
23.16
1.88
2.68
26
0.727
FCF / Net incomex
0.316
0.333
0.365
0.409
0.443
0.480
0.475
0.511
0.474
0.448
1.542
0.475
0.446
84
8.15
ROIC%
3.55
3.77
2.45
1.69
3.23
1.68
4.19
5.17
7.32
7.17
24.89
5.17
3.66
7
12.18
Return on equity%
28.31
30.35
32.97
31.83
29.83
27.17
25.30
22.83
24.40
24.83
10.73
24.83
27.74
62
19.74
Return on assets%
18.83
20.81
18.73
15.83
13.64
15.78
14.75
13.33
15.56
15.10
19.13
15.10
15.67
31
—
EPS£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.67%
7.59%
—
23.21
EPS growth%
31.34
28.34
28.50
30.49
28.71
25.94
28.59
28.31
29.14
26.49
7.93
28.31
28.55
25
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(5.88%)
(4.22%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
5.03%
2.07%
—
—
Dividend per sh£
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.85%
5.01%
—
24.78
Div yield (avg)%
12.99
11.15
9.72
10.37
13.34
11.64
9.63
8.91
6.64
5.16
11.86
8.91
10.04
64
8.54
Payout ratio%
2.41
0.40
0.40
1.47
3.23
1.74
0.40
0.40
0.40
0.40
27.18
0.40
0.40
79
236.2
Shares (diluted)M
372.6
369.8
417.7
441.4
461.3
547.3
589.9
638.9
684.4
752.7
242.3
10.29%
7.65%
67
5.54
Buyback yield%
32.09
31.14
31.99
29.62
29.14
26.68
25.73
28.25
28.21
27.19
3.16
27.19
28.69
30
1.735
D/E ratiox
0.317
0.339
0.317
0.320
0.334
0.316
0.316
0.331
0.307
0.341
1.120
0.316
0.319
91
1.334
Enterprise value£M
3.677
3.675
4.259
4.358
4.360
4.654
4.478
4.913
5.570
5.837
0.373
6.01%
4.78%
64
0.692
LT debt£M
2.359
2.719
3.241
3.474
3.961
4.597
5.355
5.402
5.178
6.089
1.792
8.98%
10.52%
9
Revenue
£2.129M
2.76%
1.00×
Cost of revenue
£1.361M
2.50%
0.97×
Operating expenses
£0.242M
2.74%
1.00×
Cash and investments
17.29%
Property and equipment
16.04%