1.560
Revenue£M
1.262
1.377
1.448
1.575
1.671
1.814
1.918
2.058
2.180
2.287
1.695
6.48%
6.74%
32
17.66
Revenue growth%
5.46
5.92
7.39
8.23
10.78
10.99
12.16
14.95
15.06
13.52
19.68
13.52
10.89
25
24.24
Gross margin%
19.60
22.60
24.03
26.35
29.35
26.39
26.64
26.01
24.65
27.49
22.46
26.39
26.18
47
18.92
Operating margin%
9.58
9.22
9.54
11.49
13.76
12.50
10.90
10.47
9.21
9.87
23.18
10.47
10.17
57
22.31
Net margin%
21.77
19.71
19.43
21.96
24.55
27.51
26.58
29.06
28.02
25.68
2.91
27.51
25.12
62
34.40
P/E ratio (avg)x
10.13
10.98
9.604
8.588
8.067
7.661
7.034
6.005
6.179
5.658
22.10
6.179
7.864
41
15.96
EV/EBITx
27.86
26.89
29.02
32.37
37.67
42.20
41.63
41.51
39.14
37.07
18.48
41.51
37.37
87
16.73
FCF yield (avg)%
34.66
31.71
32.02
30.98
33.66
31.70
30.75
29.85
28.34
29.70
28.45
29.85
31.34
72
9.94
FCF margin%
27.89
29.95
32.12
34.65
33.67
35.87
36.19
37.07
36.53
37.33
24.42
36.53
35.26
65
1.318
FCF / Net incomex
1.436
1.567
1.571
1.685
1.654
1.913
2.181
2.081
2.418
2.387
0.236
2.181
1.799
48
29.86
ROIC%
23.90
21.68
19.86
17.08
15.17
15.07
13.82
10.90
10.95
12.53
28.91
12.53
15.12
89
17.36
Return on equity%
30.03
29.63
29.71
31.74
32.42
34.84
33.87
33.02
35.04
32.17
20.50
33.87
32.30
53
8.98
Return on assets%
26.24
24.97
27.26
24.87
26.56
26.98
26.61
25.02
22.20
20.56
6.93
25.02
25.63
18
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
6.54%
5.75%
—
18.84
EPS growth%
11.12
13.20
14.37
14.36
12.38
11.03
10.76
8.66
9.50
11.59
4.31
10.76
11.35
58
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.84%)
(1.35%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
2.00%
3.44%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
(0.12%)
(2.17%)
—
18.68
Div yield (avg)%
20.08
19.75
20.43
18.84
16.54
14.88
15.30
15.43
16.29
17.59
2.72
15.43
17.07
24
27.98
Payout ratio%
6.81
6.68
4.15
2.94
1.63
3.12
1.38
2.42
1.54
2.38
3.65
2.38
2.68
19
0.838
Shares (diluted)B
1.372
1.404
1.470
1.455
1.615
1.901
1.805
1.825
2.150
2.370
0.886
7.98%
6.35%
32
9.38
Buyback yield%
17.03
14.78
13.31
14.59
13.91
15.95
15.68
15.95
17.45
17.32
6.61
15.95
15.82
17
0.743
D/E ratiox
1.351
1.541
1.638
1.640
1.881
1.934
1.770
1.686
1.758
1.772
1.574
1.770
1.722
67
0.933
Enterprise value£M
1.429
1.289
1.237
1.316
1.201
1.118
1.041
1.067
1.126
1.144
0.926
(0.98%)
(2.64%)
22
0.623
LT debt£M
0.738
0.880
0.876
0.966
0.930
0.951
0.920
0.915
1.045
1.081
0.973
3.05%
4.13%
63
Revenue
£2.287M
6.74%
1.00×
Cost of revenue
£1.209M
6.79%
1.00×
Operating expenses
£0.375M
6.36%
0.96×
Cash and investments
16.32%
Spread over hurdle
11.59%