0.937
Revenue£M
1.839
1.919
2.026
2.097
2.230
2.324
2.468
2.643
2.754
2.872
1.019
5.19%
5.32%
33
27.82
Revenue growth%
25.96
27.64
29.05
26.70
27.78
30.49
32.16
34.25
31.47
33.56
6.01
32.16
29.77
78
26.39
Gross margin%
29.98
27.55
26.14
26.32
29.16
31.49
34.39
35.94
33.92
32.93
13.81
33.92
30.73
75
28.47
Operating margin%
2.54
2.21
3.35
0.40
0.40
0.83
0.40
2.59
5.52
6.45
8.09
2.59
2.37
40
21.44
Net margin%
20.00
19.78
22.09
22.95
23.71
21.28
24.21
22.59
20.06
22.55
28.69
22.55
22.32
84
19.40
P/E ratio (avg)x
19.28
20.27
19.97
22.17
24.46
21.92
21.06
22.57
20.39
19.22
31.94
21.06
20.72
7
8.755
EV/EBITx
52.90
56.87
57.72
67.25
73.94
83.44
87.07
90.60
100.2
103.6
20.41
90.60
78.69
28
12.84
FCF yield (avg)%
4.00
6.14
4.03
6.91
4.90
5.56
8.43
11.39
12.51
14.83
8.36
11.39
6.53
72
16.34
FCF margin%
4.82
2.18
1.35
4.33
4.49
3.90
6.24
6.81
7.49
7.43
4.82
6.81
4.65
74
0.652
FCF / Net incomex
0.350
0.321
0.338
0.306
0.275
0.293
0.253
0.277
0.248
0.220
0.305
0.253
0.285
42
14.94
ROIC%
16.82
16.32
14.99
13.59
13.57
12.94
10.62
11.01
10.53
9.01
18.91
10.62
13.25
71
19.35
Return on equity%
0.40
0.59
0.40
1.23
0.78
2.30
1.77
0.40
1.02
0.40
12.30
1.02
0.69
76
6.44
Return on assets%
21.72
18.96
18.42
16.74
19.31
19.14
18.31
16.32
13.77
13.28
15.50
16.32
18.36
73
—
EPS£
—
—
—
—
—
—
—
—
—
—
—
2.16%
4.00%
—
10.35
EPS growth%
0.40
0.40
1.14
0.40
2.90
3.61
0.86
2.77
1.33
3.65
27.82
2.77
1.23
5
—
Bookvalue per sh£
—
—
—
—
—
—
—
—
—
—
—
(3.92%)
(3.40%)
—
—
FCF per share£
—
—
—
—
—
—
—
—
—
—
—
(2.76%)
1.17%
—
—
Dividend per sh£
—
—
—
—
—
—
—
—
—
—
—
2.57%
0.95%
—
13.80
Div yield (avg)%
17.08
19.48
21.09
21.05
22.68
23.45
23.73
24.86
24.91
24.15
29.02
24.15
23.07
11
23.86
Payout ratio%
35.49
34.75
35.20
36.45
39.28
39.66
41.28
43.79
45.06
42.88
11.15
42.88
39.47
12
1.170
Shares (diluted)B
1.345
1.430
1.620
1.926
1.948
2.150
2.458
2.412
2.388
2.487
1.181
5.00%
7.26%
82
21.22
Buyback yield%
29.74
31.86
32.98
35.46
36.88
38.31
37.47
37.09
34.99
36.10
5.44
37.09
35.78
69
0.512
D/E ratiox
1.330
1.249
1.344
1.489
1.413
1.371
1.278
1.328
1.189
1.089
1.474
1.278
1.329
8
2.068
Enterprise value£M
0.253
0.243
0.249
0.255
0.255
0.232
0.218
0.231
0.228
0.255
1.159
0.03%
(0.11%)
93
1.659
LT debt£M
1.888
1.841
1.954
1.995
2.277
2.379
2.539
2.347
2.526
2.908
1.294
5.01%
4.67%
49
Revenue
£2.872M
5.32%
1.00×
Cost of revenue
£1.745M
5.64%
1.03×
Operating expenses
£0.621M
5.13%
0.98×
Cash and investments
16.55%
Goodwill & intangibles
13.70%
Spread over hurdle
(0.49%)