240.9
Revenue£M
449.9
468.0
503.8
540.6
577.3
596.3
626.3
667.5
715.7
756.5
252.8
5.56%
5.86%
37
29.98
Revenue growth%
18.80
18.11
19.41
17.94
19.01
17.54
16.03
15.31
17.78
18.05
12.06
17.54
18.00
44
21.01
Gross margin%
33.04
33.80
32.57
33.57
31.60
32.82
32.26
32.52
30.67
31.18
23.44
32.26
32.54
61
29.24
Operating margin%
17.82
17.32
18.47
17.23
15.36
13.52
11.68
11.13
13.06
14.23
26.58
13.06
14.79
6
4.81
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.29
0.40
1.59
13.20
0.40
0.40
37
34.65
P/E ratio (avg)x
34.54
39.65
39.70
48.07
56.58
55.59
60.93
66.11
71.19
76.82
17.79
66.11
56.08
9
21.68
EV/EBITx
8.252
8.541
9.375
11.14
12.20
11.81
13.81
14.91
15.54
17.24
11.35
14.91
12.01
74
22.24
FCF yield (avg)%
4.12
3.36
5.10
7.03
7.60
10.04
8.73
6.77
6.16
8.97
16.56
8.73
6.90
45
19.84
FCF margin%
21.65
24.15
25.77
28.00
30.18
28.11
30.40
31.51
33.45
33.74
6.53
31.51
29.15
94
0.541
FCF / Net incomex
2.320
2.169
2.374
2.373
2.718
2.547
2.354
2.603
2.615
2.540
1.576
2.547
2.457
47
15.54
ROIC%
8.83
7.73
6.47
6.53
6.35
4.12
5.37
4.77
3.81
1.32
27.10
4.12
5.86
10
17.58
Return on equity%
21.30
22.57
22.49
24.01
23.16
24.26
26.35
23.86
26.85
26.48
3.07
26.35
23.93
93
21.09
Return on assets%
17.61
16.17
15.52
12.81
12.72
11.10
10.40
8.34
7.66
8.48
14.61
8.48
11.91
15
0.02
EPS£
0.03
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
4.19%
0.68%
—
20.73
EPS growth%
28.42
30.97
33.37
30.38
27.51
29.90
29.00
30.42
28.59
28.57
28.07
29.00
29.45
11
0.02
Bookvalue per sh£
0.11
0.12
0.12
0.11
0.12
0.13
0.12
0.11
0.12
0.12
0.13
0.26%
0.31%
—
0.07
FCF per share£
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.03
8.08%
6.13%
—
0.12
Dividend per sh£
0.10
0.10
0.11
0.11
0.10
0.10
0.10
0.11
0.10
0.09
0.07
(2.16%)
(1.02%)
—
24.38
Div yield (avg)%
8.72
5.80
3.73
5.77
3.59
2.92
0.40
0.40
2.87
3.24
3.32
2.87
3.42
80
27.17
Payout ratio%
0.40
3.06
1.34
1.28
0.40
3.28
5.07
7.15
7.73
7.78
3.15
7.15
3.17
78
2.121
Shares (diluted)B
1.465
1.311
1.149
1.089
1.084
0.970
0.858
0.851
0.724
0.620
2.140
(10.58%)
(7.82%)
60
22.45
Buyback yield%
6.01
7.83
8.86
10.92
13.81
11.48
14.05
11.27
12.70
11.50
23.17
11.50
11.38
20
1.609
D/E ratiox
0.635
0.692
0.623
0.690
0.767
0.732
0.758
0.763
0.802
0.722
1.077
0.758
0.727
73
0.251
Enterprise value£B
0.850
0.821
0.845
0.964
0.995
1.073
1.151
1.233
1.180
1.224
0.526
4.22%
4.09%
15
0.375
LT debt£B
1.177
1.313
1.532
1.508
1.760
2.030
2.045
2.327
2.591
2.918
0.747
10.64%
9.09%
26
Revenue
£756.5M
5.86%
1.00×
Cost of revenue
£359.9M
6.02%
1.02×
Operating expenses
£147.8M
5.21%
0.94×
Goodwill & intangibles
21.06%
Property and equipment
15.05%
Cash and investments
14.68%