0.536
Revenue£M
0.367
0.405
0.430
0.455
0.500
0.532
0.577
0.620
0.664
0.711
0.559
7.32%
7.82%
62
21.12
Revenue growth%
19.37
21.81
22.31
20.03
21.32
20.62
22.86
22.60
20.97
18.09
7.92
20.97
21.14
24
21.99
Gross margin%
14.39
13.69
11.68
11.52
11.81
11.24
9.51
7.48
4.69
2.15
24.89
7.48
11.38
17
7.80
Operating margin%
10.91
9.42
6.49
8.06
10.18
10.66
12.60
11.57
10.04
8.14
19.85
10.66
10.11
41
26.36
Net margin%
0.59
1.18
4.18
4.55
6.67
8.22
10.66
11.70
14.35
14.88
11.70
11.70
7.44
95
22.24
P/E ratio (avg)x
13.39
12.79
11.19
10.33
10.99
11.01
9.701
10.52
11.56
10.98
32.27
10.98
11.00
25
10.42
EV/EBITx
27.56
26.46
29.81
32.38
32.96
36.43
37.51
40.76
43.66
48.93
7.871
40.76
34.70
90
13.24
FCF yield (avg)%
10.10
11.15
10.72
11.74
13.28
12.60
10.70
11.36
13.41
14.61
9.38
12.60
11.55
19
25.69
FCF margin%
29.33
28.03
29.94
29.33
29.03
29.18
27.91
28.19
26.30
25.71
26.61
27.91
28.61
61
1.128
FCF / Net incomex
2.064
2.405
2.771
3.221
3.731
4.414
5.193
5.515
6.123
6.731
1.590
5.515
4.072
49
21.55
ROIC%
12.87
15.84
15.71
18.00
18.64
21.19
21.56
22.59
23.42
25.60
16.29
22.59
19.91
49
11.55
Return on equity%
31.32
31.85
29.92
28.60
27.59
29.04
27.11
25.92
23.25
21.38
23.68
25.92
28.09
14
2.99
Return on assets%
10.16
9.74
12.34
11.11
13.88
14.37
14.81
17.17
19.45
16.59
23.65
16.59
14.13
77
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
11.87%
11.36%
—
10.73
EPS growth%
15.80
15.77
12.82
10.70
11.94
13.54
11.61
10.09
11.09
9.53
19.31
11.09
11.78
51
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
0.44%
(0.13%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
6.42%
4.90%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
7.71%
5.26%
—
20.49
Div yield (avg)%
35.62
34.12
34.82
34.01
31.85
33.78
36.34
37.54
36.66
34.61
16.28
36.34
34.71
30
13.06
Payout ratio%
18.64
19.81
20.44
22.75
25.11
25.97
23.53
24.32
22.51
22.22
17.85
23.53
22.63
32
2.734
Shares (diluted)B
2.104
2.005
2.105
2.314
2.446
2.281
2.200
2.102
2.221
2.214
2.726
(1.97%)
0.07%
69
27.13
Buyback yield%
12.90
10.00
8.35
9.45
7.80
9.72
9.99
10.65
9.73
11.60
29.88
9.99
9.86
84
1.213
D/E ratiox
1.038
1.080
1.096
1.219
1.249
1.363
1.268
1.375
1.515
1.450
0.701
1.375
1.259
5
0.230
Enterprise value£M
0.511
0.487
0.467
0.469
0.470
0.429
0.441
0.443
0.464
0.461
0.467
(0.38%)
(1.06%)
88
0.639
LT debt£M
1.175
1.396
1.641
1.660
1.763
2.027
2.306
2.639
3.150
3.135
0.446
12.19%
10.47%
67
Revenue
£0.711M
7.82%
1.00×
Cost of revenue
£0.406M
7.70%
0.99×
Operating expenses
£0.076M
7.67%
0.99×