1.571
Revenue£M
3.197
3.244
3.238
3.196
3.159
3.225
3.164
3.148
3.107
1.612
1.840
(0.57%)
(0.25%)
42
7.77
Revenue growth%
9.05
10.51
12.76
13.62
14.40
12.98
14.56
14.72
13.64
7.50
3.75
14.40
13.30
38
8.88
Gross margin%
25.82
26.93
26.14
29.10
29.92
31.70
31.77
31.93
29.87
7.23
26.69
31.70
29.49
49
20.39
Operating margin%
26.87
28.28
27.30
30.01
28.88
29.83
32.34
30.28
27.43
19.53
26.43
29.83
28.58
53
29.07
Net margin%
29.08
26.90
28.90
27.59
28.06
26.48
26.62
24.43
23.86
10.95
28.66
26.48
27.25
19
14.60
P/E ratio (avg)x
30.33
27.51
26.98
25.29
28.07
28.24
28.01
28.38
26.54
22.98
31.56
28.07
28.04
58
35.85
EV/EBITx
27.81
26.30
28.97
29.89
27.72
28.01
27.63
28.80
29.47
10.25
9.619
28.01
27.91
88
22.45
FCF yield (avg)%
21.99
23.56
24.57
25.55
27.24
24.95
25.84
27.70
25.45
9.77
9.39
25.84
25.20
51
21.04
FCF margin%
6.71
8.38
6.63
6.93
9.46
7.30
6.79
7.75
6.41
13.19
8.20
7.30
7.11
76
1.435
FCF / Net incomex
0.418
0.399
0.450
0.469
0.437
0.505
0.540
0.556
0.590
1.460
1.059
0.540
0.459
77
5.04
ROIC%
24.29
23.66
26.32
24.95
26.39
25.16
22.96
20.30
17.57
20.07
15.58
22.96
23.97
39
15.25
Return on equity%
8.86
11.25
10.08
11.84
9.41
7.79
7.60
6.78
8.86
12.07
20.08
7.79
8.86
48
26.78
Return on assets%
0.40
2.64
2.56
4.28
5.38
3.75
6.09
6.13
3.42
25.51
2.57
5.38
3.58
51
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
10.46%
8.97%
—
29.16
EPS growth%
14.38
14.30
13.46
12.10
14.74
16.76
14.90
16.26
18.56
16.96
7.77
16.26
14.82
26
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
12.58%
10.76%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
7.50%
5.93%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
8.71%
5.70%
—
24.02
Div yield (avg)%
37.80
39.26
41.99
41.25
42.84
43.96
42.52
44.41
45.52
15.76
28.82
43.96
42.26
28
26.73
Payout ratio%
31.55
31.41
33.66
36.45
33.76
35.19
33.41
33.77
34.80
10.36
14.06
33.77
33.77
45
854.1
Shares (diluted)M
750.9
803.6
839.4
906.0
955.4
888.5
907.2
875.6
859.1
827.5
861.9
(1.06%)
0.37%
39
8.74
Buyback yield%
16.54
14.45
13.44
13.53
14.32
11.97
11.53
13.30
10.72
28.07
27.49
11.97
13.48
18
0.724
D/E ratiox
0.709
0.750
0.742
0.802
0.741
0.705
0.630
0.558
0.552
0.828
1.451
0.630
0.707
78
2.462
Enterprise value£M
0.356
0.381
0.420
0.411
0.441
0.456
0.501
0.519
0.506
2.229
0.330
4.27%
4.89%
20
1.540
LT debt£M
0.790
0.681
0.739
0.635
0.554
0.515
0.495
0.520
0.552
1.676
1.892
(2.74%)
(4.70%)
55
Revenue
£3.107M
(0.25%)
1.00×
Cost of revenue
£1.767M
(0.45%)
0.98×
Operating expenses
£0.342M
(0.01%)
1.02×
Property and equipment
20.04%