0.541
Revenue£M
1.147
1.225
1.361
1.465
1.557
1.679
1.841
2.002
2.168
0.558
0.634
8.15%
8.28%
31
21.34
Revenue growth%
5.56
6.36
5.57
3.79
5.27
6.50
6.23
5.89
7.05
20.41
25.29
6.23
5.73
57
28.69
Gross margin%
14.56
15.74
13.84
12.99
10.00
12.46
10.83
8.68
9.45
19.18
10.64
10.00
12.72
73
23.84
Operating margin%
14.36
15.94
15.80
16.65
17.48
17.11
17.06
16.22
16.46
29.34
17.29
17.06
16.34
14
19.17
Net margin%
23.40
24.15
25.59
23.95
22.12
20.45
21.38
23.79
24.56
26.71
17.35
22.12
23.59
54
17.76
P/E ratio (avg)x
35.95
35.19
40.78
42.39
44.72
47.26
52.01
53.59
51.44
12.11
12.96
51.44
43.55
69
28.25
EV/EBITx
18.98
20.43
22.13
19.89
19.34
20.20
18.03
18.99
19.31
26.84
34.07
19.31
19.40
30
28.96
FCF yield (avg)%
28.19
29.24
28.80
26.26
24.87
26.43
25.63
28.39
29.11
29.45
24.49
26.43
28.29
11
3.84
FCF margin%
6.61
5.03
7.99
7.89
8.78
9.67
11.52
8.55
8.75
2.55
18.94
8.78
8.27
7
1.097
FCF / Net incomex
0.151
0.150
0.163
0.148
0.135
0.132
0.141
0.132
0.117
1.453
1.771
0.132
0.142
77
6.51
ROIC%
23.65
22.49
23.20
22.84
23.25
25.08
23.98
25.19
23.99
3.40
22.32
23.99
23.81
56
20.64
Return on equity%
15.13
13.35
12.73
13.61
15.99
18.16
16.94
15.81
13.04
21.10
6.27
15.99
15.19
94
20.66
Return on assets%
20.57
23.53
26.08
24.64
25.36
24.51
24.51
23.31
21.61
25.53
22.66
24.51
24.02
39
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
8.06%
5.70%
—
17.19
EPS growth%
12.32
14.27
13.75
14.54
14.50
12.65
15.38
13.63
11.19
27.39
11.13
13.63
13.69
7
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(2.01%)
(1.34%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
4.48%
0.82%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
0.01
—
—
7.36%
5.35%
—
6.23
Div yield (avg)%
16.54
17.83
16.61
17.59
18.22
20.22
18.83
21.73
20.21
15.75
15.60
20.21
18.03
46
23.42
Payout ratio%
18.18
20.51
18.08
17.57
16.12
16.66
17.21
15.34
17.22
11.14
3.81
16.66
17.21
7
467.5
Shares (diluted)M
727.8
783.3
795.7
784.1
873.6
855.3
826.0
802.9
783.3
450.0
461.5
(0.02%)
3.60%
28
8.05
Buyback yield%
3.41
4.32
2.81
0.40
1.06
0.40
3.36
0.70
3.60
24.26
16.30
1.06
3.09
28
0.165
D/E ratiox
0.348
0.412
0.449
0.514
0.506
0.537
0.602
0.713
0.774
1.613
0.411
0.602
0.510
56
1.636
Enterprise value£M
1.099
1.145
1.132
1.122
1.139
1.053
1.029
0.998
0.930
0.711
1.648
(3.67%)
(2.19%)
76
1.818
LT debt£M
0.893
1.002
1.116
1.064
1.027
1.081
1.080
1.052
1.020
1.327
1.526
(0.84%)
0.89%
84
Revenue
£2.168M
8.28%
1.00×
Cost of revenue
£1.428M
8.22%
0.99×
Operating expenses
£0.417M
8.26%
1.00×
Cash and investments
17.62%
Goodwill & intangibles
14.23%
Spread over hurdle
(2.64%)