7.005
Revenue£M
6.288
6.546
6.759
7.005
7.230
7.296
7.437
7.566
7.858
8.031
7.574
2.12%
2.71%
71
8.54
Revenue growth%
26.26
24.42
25.73
27.07
26.69
24.06
24.35
24.74
23.15
25.06
10.11
24.35
24.90
79
27.58
Gross margin%
0.40
0.40
1.96
0.40
3.10
0.40
0.40
1.81
3.21
0.64
26.97
0.64
0.52
84
23.78
Operating margin%
15.62
12.73
14.84
12.67
10.02
10.08
8.01
10.28
12.18
10.47
28.67
10.28
11.33
73
3.09
Net margin%
7.21
9.74
12.40
14.57
16.56
18.54
19.94
19.65
22.26
20.55
10.21
19.94
17.55
89
9.728
P/E ratio (avg)x
48.22
45.84
52.52
55.86
56.42
54.97
58.76
60.80
60.21
64.07
9.836
60.21
56.14
65
34.77
EV/EBITx
57.82
58.31
57.32
65.11
74.18
74.99
79.54
84.57
90.98
96.70
19.39
84.57
74.58
36
17.41
FCF yield (avg)%
7.04
8.49
11.16
13.16
10.39
13.00
15.36
16.36
17.57
14.58
20.69
15.36
13.08
31
11.40
FCF margin%
6.71
8.73
11.57
12.52
13.19
13.98
11.52
8.78
10.88
13.08
26.69
11.52
11.54
93
1.117
FCF / Net incomex
0.113
0.113
0.108
0.101
0.111
0.099
0.104
0.110
0.097
0.089
0.403
0.099
0.106
48
23.67
ROIC%
27.29
25.16
24.47
27.10
27.19
30.08
29.00
28.00
30.49
31.56
22.20
30.08
27.64
62
4.07
Return on equity%
22.17
19.85
18.32
19.51
17.50
16.16
14.36
11.74
12.90
10.01
14.14
12.90
16.83
54
22.44
Return on assets%
28.50
29.96
27.30
27.36
26.71
25.89
24.32
24.32
22.34
24.91
23.39
24.32
26.30
72
0.13
EPS£
0.15
0.14
0.14
0.16
0.16
0.16
0.17
0.19
0.20
0.21
0.15
5.67%
2.87%
—
6.11
EPS growth%
27.19
27.84
28.36
28.97
30.54
30.85
28.73
30.62
27.71
25.77
15.34
28.73
28.54
87
0.13
Bookvalue per sh£
0.07
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.22
(4.86%)
(5.57%)
—
0.22
FCF per share£
0.17
0.18
0.17
0.16
0.15
0.13
0.13
0.12
0.11
0.11
0.18
(5.54%)
(4.48%)
—
0.17
Dividend per sh£
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.06
0.05
0.05
0.22
(3.52%)
(0.85%)
—
2.35
Div yield (avg)%
4.81
6.31
6.64
7.10
7.29
8.64
7.59
9.28
8.83
9.92
11.36
8.83
7.44
83
16.22
Payout ratio%
4.12
4.94
6.75
6.68
9.21
9.37
12.08
9.32
8.70
7.05
14.00
9.32
7.87
86
11.36
Shares (diluted)M
11.35
11.14
12.02
11.98
11.72
11.73
13.69
16.35
16.55
19.78
11.73
11.04%
5.91%
93
10.38
Buyback yield%
24.47
22.33
22.14
23.13
25.31
26.85
26.57
24.43
24.25
24.78
8.41
24.78
24.45
58
1.510
D/E ratiox
1.611
1.441
1.356
1.439
1.382
1.310
1.446
1.613
1.464
1.521
0.129
1.464
1.443
76
6.045
Enterprise value£M
5.021
4.957
5.097
4.989
4.843
4.581
4.917
4.841
4.946
5.035
4.579
0.78%
(0.06%)
10
5.606
LT debt£M
1.444
1.561
1.419
1.262
1.300
1.108
1.026
1.069
1.115
0.971
5.616
(5.66%)
(4.09%)
46
Revenue
£8.031M
2.71%
1.00×
Cost of revenue
£3.734M
3.16%
1.04×
Operating expenses
£1.663M
2.59%
0.99×
Cash and investments
16.20%