1.909
RevenueE£B
4.775
5.024
5.234
5.454
5.793
6.124
6.326
6.771
7.036
7.378
1.996
4.96%
4.89%
36
26.28
Revenue growth%
19.58
17.22
14.96
12.74
11.32
8.64
10.13
7.91
7.34
6.56
14.26
7.91
10.72
46
16.48
Gross margin%
12.11
14.61
15.65
13.05
14.27
14.86
17.22
20.13
21.86
22.63
14.26
20.13
15.25
28
10.73
Operating margin%
25.21
24.41
27.36
29.40
32.06
29.55
32.31
31.80
29.77
32.18
2.14
31.80
29.66
80
14.01
Net margin%
2.72
0.40
0.40
0.40
0.97
3.26
5.19
4.23
5.04
3.62
10.76
4.23
2.99
48
20.81
P/E ratio (avg)x
31.80
28.88
29.66
31.32
30.79
27.83
23.75
22.16
22.09
23.96
27.52
23.75
28.35
82
9.026
EV/EBITx
14.98
13.67
12.66
13.12
11.35
10.14
8.976
8.005
7.272
7.574
19.14
8.005
10.75
19
6.55
FCF yield (avg)%
19.59
20.98
23.66
22.89
24.27
22.77
20.20
20.45
22.47
25.05
13.24
22.47
22.62
88
24.14
FCF margin%
2.37
4.82
6.56
4.35
5.07
3.68
5.48
6.22
7.83
9.75
20.86
6.22
5.27
24
0.170
FCF / Net incomex
0.308
0.333
0.300
0.300
0.285
0.249
0.220
0.214
0.197
0.186
1.293
0.214
0.267
11
7.77
ROIC%
11.31
10.24
11.75
9.54
12.27
11.58
14.09
15.60
16.46
17.35
28.92
15.60
12.01
47
26.99
Return on equity%
9.61
7.08
8.95
10.00
11.46
10.98
9.66
9.17
10.29
7.30
26.09
9.66
9.63
64
4.15
Return on assets%
15.40
16.02
17.42
18.77
16.56
13.72
11.18
12.99
13.93
12.56
24.44
12.99
14.67
90
24.18
EPSE£
11.48
12.67
14.77
15.07
16.01
17.74
18.15
19.40
21.38
23.34
26.66
7.84%
7.45%
—
24.50
EPS growth%
20.26
20.24
22.08
22.88
21.44
22.86
23.94
24.77
25.31
22.75
25.76
23.94
22.81
58
24.10
Bookvalue per shE£
20.52
21.70
23.69
24.58
23.34
24.69
26.30
26.46
25.21
23.31
28.57
(0.02%)
0.85%
—
13.83
FCF per shareE£
27.14
25.70
24.44
22.56
22.50
21.48
21.75
20.72
19.45
19.85
9.23
(2.47%)
(3.98%)
—
15.73
Dividend per shE£
25.11
22.76
22.96
23.30
24.77
22.48
19.42
19.00
16.63
15.52
23.51
(8.92%)
(5.13%)
—
13.08
Div yield (avg)%
25.94
24.87
24.58
22.33
22.25
21.91
21.64
21.65
20.80
20.18
5.89
21.64
22.08
82
17.59
Payout ratio%
5.60
5.82
3.79
2.36
5.12
4.66
5.24
2.90
2.41
1.35
24.34
2.90
4.23
30
85.48
Shares (diluted)M
82.46
87.90
89.68
97.20
107.5
105.7
109.0
108.9
101.3
109.6
85.98
0.38%
3.98%
40
8.41
Buyback yield%
15.48
17.94
20.73
21.79
19.89
20.52
22.39
20.25
20.19
18.10
16.93
20.25
20.22
74
0.239
D/E ratiox
0.167
0.169
0.181
0.195
0.215
0.219
0.259
0.262
0.293
0.281
1.176
0.262
0.217
30
3.366
Enterprise valueE£B
8.090
9.621
11.37
12.42
14.45
15.82
18.28
17.61
17.19
19.18
3.206
5.84%
9.28%
58
1.077
LT debtE£B
4.459
4.353
4.443
4.128
3.542
3.161
2.794
2.768
3.025
2.760
6.284
(4.87%)
(4.70%)
54
Revenue
E£7.378B
4.89%
1.00×
Cost of revenue
E£4.329B
4.57%
0.97×
Operating expenses
E£977.0M
5.51%
1.06×
Goodwill & intangibles
14.44%
Spread over hurdle
51.32%