0.655
Revenue£M
3.301
3.296
3.375
3.413
3.466
3.543
3.516
3.567
3.550
3.669
0.693
1.14%
1.01%
55
11.02
Revenue growth%
10.61
12.37
12.22
13.07
10.76
12.85
14.06
16.31
18.84
18.03
27.75
16.31
12.96
23
19.14
Gross margin%
17.18
17.43
16.31
14.37
13.37
14.31
13.58
16.02
17.33
16.43
16.86
16.02
16.17
92
12.37
Operating margin%
20.60
23.49
25.23
26.49
25.38
27.96
30.27
29.20
30.83
29.02
14.14
29.20
27.23
81
16.45
Net margin%
10.63
8.73
8.71
10.49
8.26
6.18
7.62
6.09
5.78
5.68
3.32
6.09
7.94
26
12.43
P/E ratio (avg)x
21.26
21.47
23.41
25.52
22.31
19.28
18.29
19.75
21.60
23.61
28.15
19.75
21.53
85
37.62
EV/EBITx
30.75
32.16
37.05
37.67
39.07
45.13
47.56
52.61
53.09
63.71
24.42
52.61
42.10
29
10.82
FCF yield (avg)%
10.44
12.45
13.50
14.01
14.91
15.97
13.59
15.97
14.41
17.22
12.27
15.97
14.21
32
19.67
FCF margin%
22.92
22.44
21.41
20.79
19.66
20.79
20.74
20.00
20.50
22.04
2.27
20.74
20.79
41
1.167
FCF / Net incomex
0.773
0.774
0.868
0.844
0.914
1.007
0.945
0.941
0.930
0.980
1.070
0.945
0.922
93
16.54
ROIC%
25.73
25.56
26.50
25.26
28.21
27.81
30.49
32.13
31.53
32.53
14.67
31.53
28.01
89
17.63
Return on equity%
26.95
27.55
29.58
31.88
30.11
31.42
30.14
28.69
30.57
29.90
21.28
30.14
30.00
91
16.70
Return on assets%
4.07
5.29
5.07
4.08
6.32
5.58
3.73
3.44
4.45
3.54
24.68
3.73
4.26
70
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
1.25%
2.51%
—
22.49
EPS growth%
30.49
32.18
33.20
32.92
34.41
37.16
38.70
39.13
36.71
38.84
8.53
38.70
35.56
30
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
4.65%
2.32%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(2.39%)
0.28%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
11.28%
7.20%
—
22.25
Div yield (avg)%
20.96
21.46
20.41
17.64
18.43
20.67
20.92
17.96
18.85
18.57
28.88
18.85
19.63
78
28.87
Payout ratio%
4.29
1.89
3.59
3.87
2.52
0.65
0.40
0.40
0.40
0.40
26.98
0.40
1.27
69
1.738
Shares (diluted)B
1.808
1.892
2.149
2.416
2.466
2.502
2.424
2.705
2.889
2.766
1.816
2.32%
3.77%
80
2.04
Buyback yield%
0.40
0.40
0.40
2.94
2.64
2.93
1.62
3.57
4.76
5.97
9.20
3.57
2.78
33
0.766
D/E ratiox
0.587
0.642
0.735
0.813
0.879
0.869
0.957
1.102
1.238
1.254
0.683
1.102
0.874
79
1.470
Enterprise value£M
4.618
4.694
5.066
5.036
5.770
6.515
7.354
8.393
8.592
9.268
1.973
9.94%
7.72%
60
2.409
LT debt£M
0.868
0.882
0.773
0.752
0.636
0.636
0.632
0.575
0.509
0.467
1.566
(5.98%)
(6.75%)
93
Revenue
£3.669M
1.01%
1.00×
Cost of revenue
£2.568M
1.01%
1.00×
Operating expenses
£0.686M
1.18%
1.02×
Cash and investments
21.96%
Goodwill & intangibles
18.22%