0.060
Revenue£M
0.271
0.288
0.306
0.316
0.331
0.340
0.356
0.370
0.385
0.394
0.066
3.53%
4.32%
8
10.55
Revenue growth%
0.40
2.71
4.28
3.64
6.47
9.42
9.00
7.53
6.01
7.14
8.55
7.53
6.24
87
12.48
Gross margin%
12.70
12.43
10.20
11.68
14.60
16.24
14.28
13.79
16.30
17.42
15.63
16.24
14.03
39
11.88
Operating margin%
18.45
18.36
17.28
17.00
16.23
17.58
18.65
15.98
14.52
17.42
29.99
17.42
17.35
94
10.06
Net margin%
19.44
18.23
17.35
19.70
21.89
19.27
19.32
18.97
16.86
14.38
27.90
18.97
19.12
61
26.52
P/E ratio (avg)x
30.74
33.09
30.40
32.80
31.27
30.17
29.30
31.60
29.35
33.59
23.55
30.17
31.01
25
27.92
EV/EBITx
14.74
14.99
16.82
16.48
16.36
18.78
21.54
23.52
23.60
24.55
18.37
23.52
17.80
84
26.42
FCF yield (avg)%
15.50
12.87
13.19
11.32
12.77
15.60
14.73
16.10
17.27
19.35
29.37
16.10
15.11
51
23.26
FCF margin%
15.38
16.33
16.62
16.68
17.56
15.87
17.62
16.35
16.85
18.95
14.62
16.85
16.65
56
0.157
FCF / Net incomex
1.202
1.437
1.746
2.062
2.299
2.748
3.298
3.580
3.808
4.207
1.324
3.580
2.524
26
17.89
ROIC%
23.26
25.19
26.05
27.71
25.59
25.61
25.02
23.20
25.06
27.53
14.74
25.06
25.39
78
9.80
Return on equity%
20.36
19.06
18.26
18.40
17.20
19.80
19.42
20.77
20.82
22.81
27.68
20.77
19.61
71
10.33
Return on assets%
26.62
24.33
24.90
24.76
24.23
21.75
23.54
24.53
21.99
21.05
28.52
21.99
24.28
55
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
7.06%
4.64%
—
22.73
EPS growth%
13.30
15.80
14.11
11.33
14.21
16.24
19.10
19.02
21.46
21.88
27.06
19.10
16.02
73
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
9.82%
10.59%
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
3.87%
4.49%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
0.32%
(2.78%)
—
6.05
Div yield (avg)%
27.20
26.90
26.01
23.10
20.17
18.41
17.56
16.66
16.18
15.86
28.31
16.66
19.29
32
15.40
Payout ratio%
3.54
1.65
0.40
0.87
0.60
2.04
2.91
3.62
2.24
0.40
23.28
2.24
1.84
39
77.49
Shares (diluted)M
91.78
102.5
107.2
102.9
100.5
100.7
111.1
101.4
92.61
103.6
78.72
0.60%
1.06%
65
2.82
Buyback yield%
30.44
32.08
32.51
29.82
29.57
31.91
29.12
27.03
29.17
30.47
5.32
29.17
30.13
87
1.127
D/E ratiox
1.880
1.939
2.286
2.274
2.364
2.318
2.466
2.989
3.594
3.920
1.595
2.989
2.341
30
0.285
Enterprise value£M
0.418
0.426
0.483
0.487
0.551
0.638
0.704
0.761
0.886
1.032
0.128
13.39%
9.26%
65
0.319
LT debt£M
0.031
0.027
0.029
0.027
0.026
0.022
0.020
0.020
0.021
0.019
0.216
(5.60%)
(5.84%)
77
Revenue
£0.394M
4.32%
1.00×
Cost of revenue
£0.227M
4.10%
0.98×
Operating expenses
£0.059M
4.04%
0.97×
Property and equipment
15.80%