2.785
RevenueE£B
2.120
2.221
2.367
2.536
2.703
2.833
2.952
3.194
3.299
3.470
3.111
5.12%
5.61%
15
26.55
Revenue growth%
30.75
31.28
34.08
36.77
39.33
38.00
39.38
40.44
38.30
39.18
8.48
39.18
38.15
84
8.16
Gross margin%
27.90
29.50
29.10
28.26
28.49
29.47
28.15
30.85
32.01
29.30
17.81
29.47
29.20
93
13.64
Operating margin%
14.39
11.85
14.81
15.02
14.46
14.35
15.28
12.31
13.01
12.48
29.55
13.01
14.37
36
6.66
Net margin%
8.93
8.10
6.78
7.44
6.03
5.87
6.30
6.14
4.55
5.05
16.32
5.87
6.22
12
27.37
P/E ratio (avg)x
27.58
29.26
28.43
27.95
25.78
28.25
28.97
30.65
30.01
33.59
18.48
30.01
28.70
79
22.47
EV/EBITx
23.07
20.03
19.84
17.30
18.10
16.19
14.95
14.64
14.09
12.69
36.81
14.64
16.74
86
10.61
FCF yield (avg)%
10.44
13.09
15.66
13.91
15.79
14.48
17.09
17.06
19.90
22.79
10.16
17.09
15.73
52
8.16
FCF margin%
13.54
13.76
10.91
12.75
9.97
7.79
7.08
9.44
11.87
9.62
19.97
9.44
10.44
36
0.256
FCF / Net incomex
2.692
2.948
3.310
3.447
3.783
4.389
4.973
5.488
6.083
6.530
1.695
5.488
4.086
7
11.72
ROIC%
9.40
9.42
9.93
12.93
11.29
12.25
13.64
10.75
10.84
9.64
24.73
10.84
10.79
89
14.94
Return on equity%
5.33
5.26
4.39
3.82
6.04
8.32
9.06
9.56
8.11
9.27
5.96
9.06
7.08
88
13.57
Return on assets%
14.91
12.40
12.06
10.32
7.90
8.18
9.84
7.24
6.98
8.73
6.29
8.18
9.29
40
0.57
EPSE£
2.03
2.07
2.20
2.38
2.53
2.47
2.62
2.76
2.78
2.91
0.60
2.85%
5.07%
—
20.50
EPS growth%
22.87
25.69
26.98
25.44
24.92
22.27
23.91
23.77
23.95
21.61
22.39
23.77
23.93
34
1.04
Bookvalue per shE£
1.09
0.99
1.05
1.16
1.27
1.32
1.34
1.46
1.43
1.28
0.41
0.13%
1.58%
—
0.74
FCF per shareE£
1.32
1.38
1.55
1.77
1.78
1.83
1.88
1.96
2.20
2.36
0.59
5.76%
7.82%
—
1.63
Dividend per shE£
1.30
1.36
1.52
1.41
1.61
1.77
1.61
1.67
1.69
1.73
1.56
1.48%
3.08%
—
17.63
Div yield (avg)%
13.30
15.11
17.29
20.10
17.55
20.49
18.23
16.13
18.36
15.39
12.09
18.23
17.42
34
3.55
Payout ratio%
11.09
12.11
13.41
14.69
17.10
18.86
16.52
16.24
13.33
14.49
20.74
16.24
14.59
56
1.186
Shares (diluted)B
1.714
1.672
1.675
1.932
1.885
1.902
1.858
2.062
2.350
2.588
1.221
6.55%
5.36%
69
8.17
Buyback yield%
21.88
24.71
25.55
27.60
25.55
23.34
26.06
28.45
30.87
29.45
26.98
28.45
25.81
67
1.684
D/E ratiox
0.817
0.750
0.782
0.866
0.911
0.904
0.875
0.828
0.941
1.052
1.302
0.904
0.870
92
2.351
Enterprise valueE£B
1.793
1.841
1.742
1.570
1.689
1.834
1.945
1.843
1.998
2.036
1.979
3.81%
2.35%
27
2.298
LT debtE£B
1.379
1.443
1.473
1.617
1.532
1.492
1.685
1.983
2.026
2.363
2.749
9.06%
5.82%
69
Revenue
E£3.470B
5.61%
1.00×
Cost of revenue
E£2.429B
5.61%
1.00×
Operating expenses
E£689.3M
6.45%
1.08×
Cash and investments
17.32%
Property and equipment
15.17%
Spread over hurdle
(21.74%)