0.980
RevenueE£B
1.207
1.263
1.307
1.339
1.348
1.403
1.437
1.484
1.527
1.590
1.033
3.36%
2.89%
64
25.64
Revenue growth%
20.72
18.13
16.73
17.78
20.62
19.77
19.17
21.59
21.10
22.72
18.34
21.10
20.19
37
25.39
Gross margin%
2.91
1.74
3.95
1.89
1.95
0.65
0.40
0.40
2.50
4.88
26.36
0.65
1.92
87
23.35
Operating margin%
23.11
22.05
19.34
16.36
19.23
16.81
18.54
18.56
17.02
18.79
17.61
18.54
18.67
69
2.33
Net margin%
14.40
15.82
17.57
19.60
19.61
18.98
20.42
20.13
22.15
20.67
10.88
20.42
19.60
52
24.00
P/E ratio (avg)x
6.172
6.103
5.809
6.511
7.437
7.514
7.975
8.717
8.652
8.948
37.90
8.652
7.476
42
16.96
EV/EBITx
29.72
30.84
30.07
28.08
30.85
32.72
35.13
34.33
32.94
30.10
19.33
32.94
30.85
77
9.91
FCF yield (avg)%
11.13
9.62
12.06
14.14
15.26
14.50
14.08
13.49
11.58
13.38
27.91
13.49
13.43
95
5.11
FCF margin%
24.73
22.08
21.69
23.64
25.18
23.98
21.86
22.04
23.01
20.82
26.40
22.04
22.54
26
1.245
FCF / Net incomex
1.294
1.160
1.292
1.434
1.309
1.360
1.470
1.341
1.245
1.212
1.462
1.341
1.301
65
15.63
ROIC%
28.46
26.85
25.10
23.61
23.61
26.55
25.04
22.94
20.04
20.28
21.33
22.94
24.32
36
22.75
Return on equity%
8.93
7.58
6.78
8.73
7.30
8.28
5.57
4.74
3.39
2.79
27.88
4.74
7.04
46
21.91
Return on assets%
23.84
22.98
23.82
23.20
23.41
22.59
19.81
21.78
18.92
16.92
14.07
19.81
22.78
37
2.16
EPSE£
1.83
1.73
1.72
1.74
1.85
1.77
1.63
1.63
1.58
1.41
2.24
(5.26%)
(2.69%)
—
15.26
EPS growth%
18.87
20.39
23.20
24.66
25.51
27.87
25.35
27.94
30.75
28.40
17.72
27.94
25.43
95
2.33
Bookvalue per shE£
1.74
1.64
1.69
1.64
1.53
1.58
1.81
1.78
1.83
2.01
2.89
5.61%
1.85%
—
0.99
FCF per shareE£
1.25
1.28
1.23
1.42
1.35
1.43
1.45
1.72
2.02
2.05
0.67
8.82%
5.54%
—
2.77
Dividend per shE£
2.27
2.73
3.07
3.00
3.17
3.74
4.05
4.85
5.80
6.43
0.73
15.20%
11.57%
—
12.45
Div yield (avg)%
12.02
11.91
13.00
12.81
10.25
11.65
8.67
8.54
7.90
5.48
26.06
8.54
10.95
22
14.46
Payout ratio%
30.27
32.95
34.14
32.32
31.50
33.83
33.44
35.44
37.32
36.84
25.03
35.44
33.63
21
0.525
Shares (diluted)B
0.687
0.761
0.795
0.813
0.824
0.827
0.921
1.062
1.024
1.043
0.501
4.82%
3.94%
40
3.43
Buyback yield%
28.07
26.22
26.83
24.22
26.62
26.84
28.22
30.81
32.32
30.99
3.02
30.81
27.46
23
1.592
D/E ratiox
2.750
2.592
2.682
2.771
2.956
2.999
3.146
3.122
3.232
3.032
0.786
3.122
2.977
45
1.442
Enterprise valueE£B
2.156
2.125
2.295
2.133
2.470
2.341
2.247
2.527
2.420
2.311
1.956
(1.32%)
(0.05%)
49
1.251
LT debtE£B
1.244
1.291
1.136
1.114
1.093
1.122
0.985
1.005
1.111
1.204
1.969
1.96%
(0.35%)
68
Revenue
E£1.590B
2.89%
1.00×
Cost of revenue
E£1.113B
2.89%
1.00×
Operating expenses
E£212.1M
2.95%
1.01×
Goodwill & intangibles
18.99%
Property and equipment
16.11%
Spread over hurdle
(12.60%)