0.730
RevenueE£B
1.205
1.194
1.182
1.163
1.181
1.186
1.216
1.252
1.285
1.312
0.784
2.13%
1.00%
75
19.18
Revenue growth%
0.82
0.88
3.58
6.46
4.77
3.29
6.14
4.80
6.68
7.32
23.86
6.14
4.79
48
22.09
Gross margin%
26.77
28.28
30.04
30.64
32.23
30.95
30.38
29.09
29.18
31.11
26.01
30.38
30.21
26
4.33
Operating margin%
23.21
22.42
20.76
19.82
21.98
19.14
19.13
18.51
16.96
17.98
2.03
18.51
19.48
37
23.95
Net margin%
22.26
21.80
19.05
20.58
22.85
21.57
22.05
22.58
23.27
20.95
19.72
22.05
21.93
57
12.85
P/E ratio (avg)x
36.77
37.99
39.25
40.60
43.15
42.25
38.21
39.26
39.86
42.42
10.16
39.86
39.56
31
29.76
EV/EBITx
32.83
34.81
34.35
34.96
34.11
35.43
32.11
34.81
34.89
35.21
19.13
34.89
34.81
68
25.80
FCF yield (avg)%
30.59
28.33
25.84
26.29
28.21
29.26
32.13
32.32
34.26
35.20
24.34
32.32
29.92
26
8.09
FCF margin%
4.68
1.83
1.97
0.40
0.40
1.64
0.40
3.33
5.78
3.94
18.21
3.33
1.90
63
0.760
FCF / Net incomex
1.410
1.511
1.552
1.518
1.711
1.822
1.932
1.871
2.043
2.367
0.545
1.932
1.767
42
6.00
ROIC%
25.16
23.49
21.76
22.77
20.30
18.28
18.59
21.10
18.16
19.65
13.75
18.59
20.70
49
26.43
Return on equity%
12.27
11.32
12.68
10.50
11.67
13.56
12.04
11.48
13.46
14.80
8.77
13.46
12.15
52
27.09
Return on assets%
27.18
24.62
22.73
24.16
23.76
22.85
20.14
19.20
20.95
21.83
9.27
20.95
22.79
66
0.02
EPSE£
—
—
—
—
—
—
—
0.01
0.01
0.01
0.02
8.22%
3.97%
—
6.31
EPS growth%
16.28
14.42
16.00
16.61
16.22
13.88
16.85
14.42
11.62
11.43
16.77
13.88
15.21
29
0.01
Bookvalue per shE£
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
4.41%
5.70%
—
0.01
FCF per shareE£
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.32%
(1.64%)
—
0.01
Dividend per shE£
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.02
5.47%
6.62%
—
23.94
Div yield (avg)%
2.44
1.89
0.40
1.04
0.40
0.78
0.40
1.59
0.40
0.40
5.21
0.40
0.59
44
29.50
Payout ratio%
21.04
19.77
19.40
16.75
18.31
21.29
21.96
24.19
24.84
23.32
28.22
23.32
21.16
78
24.08
Shares (diluted)B
27.98
32.43
37.00
43.89
51.56
50.48
59.99
58.21
67.19
64.46
23.23
4.57%
9.62%
36
9.44
Buyback yield%
6.39
8.39
6.77
5.34
5.81
8.16
5.72
5.69
3.19
2.04
5.94
5.69
5.76
77
0.902
D/E ratiox
1.585
1.700
1.808
1.966
1.812
2.054
2.117
2.131
2.383
2.334
0.879
2.131
2.010
74
0.957
Enterprise valueE£B
1.445
1.497
1.443
1.399
1.430
1.599
1.522
1.603
1.479
1.714
1.246
3.69%
2.79%
35
0.617
LT debtE£B
0.810
0.804
0.793
0.833
0.839
0.924
0.947
1.077
1.020
0.972
0.687
2.98%
3.44%
70
Revenue
E£1.312B
1.00%
1.00×
Cost of revenue
E£625.1M
0.90%
0.99×
Operating expenses
E£305.5M
1.40%
1.04×
Cash and investments
20.84%
Property and equipment
15.29%