24.49
RevenueE£B
24.46
24.68
24.87
25.55
25.87
27.06
27.19
27.45
28.59
29.20
26.31
2.45%
1.87%
25
13.71
Revenue growth%
28.81
26.33
26.02
26.56
24.16
25.04
24.87
26.59
25.27
27.44
24.75
25.27
26.17
80
7.55
Gross margin%
0.40
1.55
4.34
4.71
7.23
6.80
7.28
4.95
3.28
3.70
15.77
4.95
4.52
66
19.72
Operating margin%
5.98
8.22
8.54
7.65
10.10
8.43
5.54
4.77
2.54
5.41
12.52
5.41
6.82
35
15.44
Net margin%
30.17
30.14
31.84
30.42
32.95
32.30
33.50
36.42
35.60
33.12
23.36
33.50
32.62
39
12.42
P/E ratio (avg)x
5.689
5.927
6.279
5.841
5.057
5.093
4.647
4.424
4.418
3.918
33.56
4.424
5.075
37
33.28
EV/EBITx
44.85
43.74
49.64
53.81
59.08
61.33
73.20
75.81
74.79
86.54
25.27
74.79
60.21
27
14.33
FCF yield (avg)%
9.23
11.07
13.61
12.33
11.90
14.71
12.55
11.94
9.84
9.36
5.67
11.94
11.92
13
27.52
FCF margin%
27.44
28.77
26.82
28.36
27.76
28.66
29.20
30.09
29.44
26.82
19.46
29.20
28.51
36
0.543
FCF / Net incomex
0.903
0.785
0.755
0.680
0.613
0.645
0.698
0.712
0.687
0.589
1.469
0.687
0.692
46
28.74
ROIC%
13.86
12.43
15.12
16.37
17.64
15.62
12.77
10.38
10.82
13.28
2.65
12.77
13.57
63
22.68
Return on equity%
25.65
23.17
25.20
23.12
21.50
19.58
22.46
19.83
17.93
17.13
25.14
19.58
21.98
22
17.14
Return on assets%
14.01
12.47
11.45
13.91
13.75
10.96
11.86
13.86
13.19
11.33
23.79
11.86
12.83
73
3.66
EPSE£
3.35
3.37
3.30
3.44
3.95
4.19
4.31
4.77
5.34
5.44
3.83
6.59%
6.29%
—
12.52
EPS growth%
23.75
25.06
23.31
25.91
27.94
26.62
28.13
26.88
26.96
27.32
14.50
26.96
26.75
22
4.76
Bookvalue per shE£
1.96
1.86
1.93
1.83
1.93
1.86
1.81
1.90
1.88
1.99
8.26
0.66%
(0.20%)
—
5.52
FCF per shareE£
1.88
1.86
1.61
1.48
1.60
1.38
1.32
1.30
1.25
1.25
3.90
(4.76%)
(5.22%)
—
8.25
Dividend per shE£
3.21
3.29
3.35
3.82
3.94
3.92
3.79
4.00
4.22
4.68
6.41
3.51%
4.12%
—
2.79
Div yield (avg)%
3.05
0.52
0.40
3.13
4.60
6.87
5.41
3.33
1.50
2.50
10.14
3.33
3.09
93
11.57
Payout ratio%
30.03
30.22
27.48
28.69
28.04
30.51
29.62
31.66
28.90
26.29
26.59
29.62
29.26
22
1.239
Shares (diluted)B
1.724
2.014
2.158
2.449
2.627
2.980
3.029
3.490
3.753
3.793
1.285
7.62%
8.92%
94
25.29
Buyback yield%
30.37
30.57
32.35
31.75
31.94
32.19
32.39
34.82
34.03
31.66
26.71
32.39
32.06
83
0.171
D/E ratiox
0.715
0.826
0.859
0.978
1.130
1.254
1.437
1.581
1.815
1.796
1.390
1.581
1.192
91
26.06
Enterprise valueE£B
27.12
31.10
34.20
34.50
33.47
35.50
35.59
37.26
42.08
45.94
13.46
6.54%
7.19%
32
4.883
LT debtE£B
16.84
16.35
16.26
15.66
15.53
14.18
13.18
14.38
13.70
14.05
3.182
(1.98%)
(1.14%)
36
Revenue
E£29.20B
1.87%
1.00×
Cost of revenue
E£16.63B
2.11%
1.02×
Operating expenses
E£3.443B
1.14%
0.93×
Cash and investments
16.06%
Spread over hurdle
56.63%