1.090
RevenueE£B
0.829
0.868
0.907
0.923
0.968
1.010
1.034
1.065
1.113
1.149
1.211
3.47%
3.83%
51
28.34
Revenue growth%
35.77
33.86
34.82
36.96
37.26
35.94
37.74
39.91
40.33
39.84
2.27
39.84
37.11
78
21.45
Gross margin%
30.29
33.07
33.80
36.61
36.64
35.65
38.34
37.74
38.32
38.42
22.25
38.32
36.62
51
24.69
Operating margin%
30.81
33.19
33.37
34.76
35.00
33.37
31.94
29.64
32.22
33.02
18.69
32.22
33.10
6
11.93
Net margin%
7.01
7.67
5.88
7.04
6.28
5.58
7.46
9.16
7.20
5.87
29.57
7.20
7.03
49
17.45
P/E ratio (avg)x
48.15
48.83
52.12
61.51
70.32
75.08
78.74
84.60
100.6
113.8
15.58
84.60
72.70
57
26.67
EV/EBITx
20.34
19.11
21.52
22.51
25.83
28.97
29.44
32.74
32.77
35.22
34.14
32.74
27.40
53
2.04
FCF yield (avg)%
0.40
0.40
0.40
1.20
0.40
0.40
0.40
0.40
0.84
0.40
9.27
0.40
0.40
6
11.54
FCF margin%
33.04
32.87
31.09
29.16
30.95
28.66
28.28
28.49
30.67
30.05
4.06
28.66
30.36
62
0.889
FCF / Net incomex
1.578
1.725
1.831
2.070
2.373
2.479
2.426
2.669
2.559
2.973
0.251
2.559
2.399
18
13.06
ROIC%
18.99
21.51
23.80
21.12
23.66
25.23
27.31
27.43
24.85
25.67
7.61
25.67
24.32
92
21.52
Return on equity%
18.91
19.88
19.50
17.92
17.30
16.02
13.44
14.86
17.10
16.61
13.07
16.02
17.20
51
17.84
Return on assets%
8.05
11.03
13.98
16.05
18.16
19.92
22.41
22.99
20.03
17.99
25.12
20.03
18.08
78
145.05
EPSE£
38.61
43.21
41.19
38.51
38.20
40.97
41.16
39.26
39.45
43.96
159.77
2.85%
0.88%
—
20.32
EPS growth%
30.50
33.27
30.71
29.12
28.53
26.21
28.59
30.19
28.84
26.89
11.94
28.59
28.98
54
141.80
Bookvalue per shE£
141.11
161.71
158.60
177.29
170.79
165.63
192.44
193.32
212.10
223.63
134.83
5.54%
5.84%
—
84.03
FCF per shareE£
160.07
169.41
186.28
199.05
199.11
215.04
198.39
208.05
201.93
201.59
138.18
0.25%
2.42%
—
65.49
Dividend per shE£
161.86
166.09
173.95
189.92
201.04
238.13
242.82
293.99
331.02
398.99
84.14
14.69%
9.89%
—
13.52
Div yield (avg)%
17.06
15.08
12.43
10.07
11.87
13.67
15.17
13.00
12.29
11.52
12.68
13.00
12.72
55
28.29
Payout ratio%
12.21
14.37
13.68
14.94
16.75
16.31
19.30
17.55
17.40
16.65
22.17
17.40
16.48
26
4.852
Shares (diluted)M
5.600
5.776
5.441
5.547
6.041
6.666
6.266
7.228
7.249
8.300
4.933
6.56%
4.47%
24
6.69
Buyback yield%
14.68
13.70
15.88
14.04
14.57
14.78
12.40
12.12
15.00
16.33
9.42
14.78
14.63
56
0.278
D/E ratiox
0.548
0.644
0.727
0.817
0.947
1.084
1.229
1.368
1.419
1.655
0.791
1.368
1.015
41
1.220
Enterprise valueE£B
0.999
0.948
1.086
1.160
1.260
1.335
1.336
1.351
1.274
1.311
0.173
0.80%
3.69%
20
1.075
LT debtE£B
0.991
1.014
1.019
0.920
0.872
0.932
0.985
0.911
0.982
1.072
0.686
4.21%
(0.04%)
94
Revenue
E£1.149B
3.83%
1.00×
Cost of revenue
E£747.4M
3.89%
1.01×
Operating expenses
E£276.4M
3.47%
0.97×
Property and equipment
17.57%
Spread over hurdle
63.93%