1.642
Revenue£M
2.752
2.921
3.071
3.246
3.354
3.510
3.655
3.802
4.039
1.714
1.897
4.47%
5.07%
39
7.58
Revenue growth%
16.63
16.22
18.25
17.15
16.42
18.72
20.80
21.87
19.81
15.27
27.56
19.81
17.70
90
4.96
Gross margin%
11.80
12.56
13.97
13.94
13.25
13.92
12.71
15.64
13.37
19.24
26.14
13.37
13.31
50
27.72
Operating margin%
20.72
18.65
20.37
17.89
20.55
23.27
24.00
25.66
24.29
21.65
19.41
24.00
21.30
14
5.14
Net margin%
8.88
8.99
10.35
8.31
6.91
6.84
6.06
5.77
7.88
19.96
26.20
6.84
8.05
33
24.93
P/E ratio (avg)x
47.54
56.24
65.60
77.03
86.38
84.17
83.52
95.80
98.04
27.22
31.25
86.38
80.27
43
10.53
EV/EBITx
41.98
49.44
47.15
51.76
58.49
59.66
60.90
70.62
75.44
27.93
37.37
60.90
55.13
16
28.23
FCF yield (avg)%
17.15
15.96
15.94
17.81
19.55
20.73
22.68
21.63
20.29
25.69
22.20
20.73
18.68
77
28.01
FCF margin%
9.40
6.64
8.90
10.72
8.91
7.97
5.83
4.16
3.99
24.79
24.84
5.83
7.94
63
1.314
FCF / Net incomex
2.197
2.560
3.019
2.888
2.901
2.817
2.853
3.313
3.164
1.221
0.645
2.901
2.870
36
3.03
ROIC%
19.29
20.08
18.84
19.63
19.22
20.16
21.34
23.20
21.93
25.47
11.43
21.34
20.12
45
11.86
Return on equity%
15.22
14.42
16.14
15.29
12.58
14.25
16.96
19.85
21.47
12.73
23.64
16.96
15.71
17
24.78
Return on assets%
25.26
23.76
24.63
27.17
27.66
30.14
33.12
34.48
35.34
16.13
13.12
33.12
27.41
51
0.01
EPS£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.65%
1.83%
—
17.56
EPS growth%
21.87
22.83
25.68
28.47
27.05
26.32
24.72
26.91
28.64
3.06
3.54
26.91
26.00
18
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
0.01
0.01
(1.57%)
(3.52%)
—
—
FCF per share£
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
5.99%
6.55%
—
0.01
Dividend per sh£
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.01
0.01
0.01
—
(3.22%)
(0.12%)
—
12.45
Div yield (avg)%
11.88
9.71
7.71
6.36
6.94
4.02
4.20
4.68
6.57
9.34
27.17
4.68
6.75
42
19.17
Payout ratio%
11.59
10.15
12.32
14.77
11.79
12.31
9.85
10.27
10.70
6.73
12.46
10.70
11.69
85
122.2
Shares (diluted)M
258.7
287.2
348.2
391.5
382.5
375.9
393.4
426.5
452.7
124.7
121.3
2.95%
8.01%
83
23.20
Buyback yield%
2.73
1.10
1.57
1.68
3.89
1.36
1.72
3.36
2.87
25.31
9.54
2.87
2.23
56
0.132
D/E ratiox
0.601
0.574
0.571
0.544
0.546
0.593
0.615
0.602
0.631
1.275
0.741
0.602
0.584
67
2.077
Enterprise value£M
1.893
1.744
1.942
1.771
1.773
1.623
1.775
1.716
1.573
0.228
0.266
(2.35%)
(1.48%)
21
0.316
LT debt£M
2.470
2.296
2.398
2.521
2.422
2.480
2.326
2.125
2.235
3.220
2.156
(2.38%)
0.93%
5
Revenue
£4.039M
5.07%
1.00×
Cost of revenue
£2.441M
4.75%
0.97×
Operating expenses
£0.570M
5.32%
1.02×
Cash and investments
17.75%