0.860
Revenue£M
0.493
0.539
0.585
0.651
0.700
0.750
0.815
0.888
0.971
1.049
0.936
8.44%
8.63%
20
26.46
Revenue growth%
11.05
11.95
14.77
12.67
11.05
11.97
11.87
11.49
10.68
11.69
17.91
11.69
11.78
33
12.46
Gross margin%
17.95
18.95
16.52
18.29
16.42
16.63
15.60
13.41
13.63
15.71
23.27
15.60
16.47
51
22.36
Operating margin%
30.24
32.33
34.75
32.44
30.35
30.62
31.48
29.45
26.82
29.15
13.88
29.45
30.48
15
2.87
Net margin%
6.62
8.44
10.58
11.18
9.29
11.35
12.62
14.90
16.40
16.81
8.83
14.90
11.27
33
20.72
P/E ratio (avg)x
9.491
10.40
9.723
10.02
10.81
10.10
9.084
10.09
9.641
10.81
29.76
10.09
10.05
78
33.35
EV/EBITx
24.92
21.86
23.34
23.52
23.48
22.41
19.72
20.11
21.96
20.96
7.970
20.96
22.18
5
15.32
FCF yield (avg)%
34.65
33.38
34.31
37.29
39.64
38.45
39.05
39.80
37.09
38.34
17.69
38.45
37.82
47
22.18
FCF margin%
23.04
23.96
26.35
26.58
26.08
27.52
25.92
27.44
26.18
25.45
6.15
26.18
26.13
22
0.101
FCF / Net incomex
0.228
0.235
0.240
0.218
0.204
0.189
0.163
0.176
0.184
0.195
0.732
0.184
0.200
33
20.21
ROIC%
20.92
19.14
17.06
17.72
18.57
15.99
13.34
14.58
15.73
14.31
26.46
14.58
16.53
57
13.41
Return on equity%
15.46
16.39
17.81
20.51
22.12
20.70
19.76
19.24
19.59
16.87
12.81
19.59
19.41
56
9.52
Return on assets%
18.89
21.35
18.99
17.94
18.56
20.65
22.81
23.42
22.81
21.12
18.01
22.81
20.89
53
0.14
EPS£
0.17
0.19
0.19
0.20
0.20
0.20
0.20
0.19
0.19
0.20
0.15
0.08%
2.52%
—
25.11
EPS growth%
0.40
3.38
2.71
3.72
6.62
7.31
8.32
9.39
11.34
8.36
3.57
8.36
6.96
80
0.08
Bookvalue per sh£
0.11
0.13
0.13
0.16
0.16
0.19
0.19
0.20
0.21
0.23
0.05
7.47%
7.91%
—
0.04
FCF per share£
0.12
0.13
0.13
0.12
0.11
0.12
0.10
0.11
0.11
0.10
0.04
(2.07%)
(2.25%)
—
0.10
Dividend per sh£
0.16
0.19
0.21
0.25
0.29
0.29
0.31
0.32
0.33
0.34
0.07
2.70%
7.89%
—
16.43
Div yield (avg)%
22.05
22.94
21.97
23.30
23.89
24.33
27.02
27.94
26.04
26.35
13.75
26.35
24.11
91
5.39
Payout ratio%
33.82
31.08
31.11
29.55
31.28
33.55
35.01
35.03
33.33
32.00
13.38
33.55
32.67
83
4.292
Shares (diluted)M
4.369
4.689
4.563
4.370
3.804
3.523
3.537
3.634
3.511
3.706
4.281
(0.52%)
(2.57%)
48
2.08
Buyback yield%
22.91
20.41
18.26
16.27
15.98
16.07
13.35
14.70
15.42
18.08
15.32
15.42
16.17
73
0.332
D/E ratiox
0.643
0.633
0.591
0.589
0.537
0.474
0.486
0.491
0.516
0.556
0.830
0.491
0.546
73
0.715
Enterprise value£M
0.166
0.153
0.142
0.128
0.115
0.120
0.102
0.100
0.107
0.095
0.819
(3.78%)
(5.61%)
95
0.163
LT debt£M
0.693
0.606
0.579
0.567
0.558
0.612
0.624
0.542
0.567
0.505
0.731
(1.97%)
(2.72%)
31
Revenue
£1.049M
8.63%
1.00×
Cost of revenue
£0.689M
8.75%
1.01×
Operating expenses
£0.240M
8.45%
0.98×
Cash and investments
18.48%
Property and equipment
15.68%
Spread over hurdle
27.84%