0.490
Revenue£M
2.965
2.983
3.061
3.156
3.233
3.263
3.338
3.402
3.454
3.535
0.512
1.80%
1.82%
17
28.50
Revenue growth%
23.30
20.97
19.14
21.61
19.89
20.24
20.75
21.10
18.59
18.11
7.74
20.24
20.50
62
29.89
Gross margin%
7.78
8.99
11.49
10.17
12.46
13.88
16.77
19.64
20.86
19.07
28.20
19.07
13.17
28
13.80
Operating margin%
6.87
4.19
3.83
3.32
2.03
4.19
4.08
3.99
6.22
7.66
24.88
4.19
4.13
60
2.20
Net margin%
13.56
13.15
11.26
11.32
8.81
9.88
10.62
10.46
8.21
5.73
5.39
9.88
10.54
14
17.03
P/E ratio (avg)x
26.45
30.18
31.83
33.85
34.81
36.21
40.21
44.49
51.28
51.54
24.61
44.49
35.51
79
33.90
EV/EBITx
22.09
25.09
26.94
30.85
29.93
31.74
30.76
29.40
27.22
29.16
29.81
29.40
29.28
16
8.79
FCF yield (avg)%
12.24
14.99
12.09
12.87
14.06
15.72
16.55
17.78
20.10
22.71
14.59
17.78
15.35
56
11.18
FCF margin%
10.87
7.92
5.79
8.53
6.30
5.31
6.31
6.91
9.19
11.23
27.86
6.91
7.41
34
0.459
FCF / Net incomex
0.109
0.106
0.095
0.102
0.097
0.101
0.101
0.100
0.105
0.090
1.501
0.101
0.101
40
21.59
ROIC%
24.68
24.33
23.57
25.07
24.41
26.95
25.72
28.31
30.87
32.85
10.03
28.31
25.39
26
19.51
Return on equity%
33.71
33.07
34.19
37.11
34.46
36.54
39.08
40.33
40.21
39.97
7.18
39.97
36.83
76
17.94
Return on assets%
1.83
0.40
1.34
3.98
4.66
2.22
3.66
3.04
3.20
1.16
9.81
3.04
2.63
59
0.01
EPS£
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.64%)
(4.72%)
—
24.22
EPS growth%
7.65
4.90
2.91
3.66
4.08
5.68
3.86
1.90
4.48
3.61
24.90
3.86
3.97
59
0.03
Bookvalue per sh£
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.95%
1.86%
—
0.04
FCF per share£
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.03
(4.17%)
(3.34%)
—
0.01
Dividend per sh£
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
1.21%
1.58%
—
2.02
Div yield (avg)%
31.05
30.53
29.78
29.16
28.07
25.51
24.87
26.10
25.43
22.81
5.46
25.43
27.08
47
14.72
Payout ratio%
17.07
17.47
19.22
20.66
18.99
17.28
18.83
17.03
16.49
15.57
15.19
17.03
17.38
26
36.22
Shares (diluted)M
43.06
44.83
50.01
49.15
48.86
52.10
55.00
52.06
56.48
53.47
36.39
1.82%
1.96%
92
16.13
Buyback yield%
24.40
25.90
28.08
28.29
27.54
25.10
26.54
26.68
26.88
25.40
19.53
26.54
26.61
29
1.720
D/E ratiox
0.534
0.537
0.535
0.556
0.562
0.608
0.592
0.546
0.531
0.484
1.138
0.546
0.541
91
1.091
Enterprise value£M
1.464
1.272
1.322
1.387
1.451
1.460
1.486
1.469
1.503
1.549
1.768
1.32%
1.10%
11
1.889
LT debt£M
2.511
2.455
2.544
2.291
2.053
1.961
2.164
2.162
2.035
2.190
1.036
1.30%
(0.33%)
88
Revenue
£3.535M
1.82%
1.00×
Cost of revenue
£1.749M
1.46%
0.97×
Operating expenses
£0.692M
2.54%
1.07×
Cash and investments
17.35%