9.847
RevenueE£B
6.060
6.598
7.099
7.601
8.270
8.965
9.503
10.08
11.04
10.91
11.81
7.75%
7.98%
78
10.01
Revenue growth%
34.91
32.89
33.44
32.48
32.74
34.55
33.59
34.74
35.50
3.07
20.23
34.55
33.52
39
18.80
Gross margin%
9.09
9.34
7.94
9.03
11.49
8.72
7.26
5.32
6.33
13.69
11.24
7.26
8.88
13
14.80
Operating margin%
8.28
7.07
8.64
5.91
6.77
8.28
6.57
9.20
11.73
12.68
10.73
8.28
8.28
61
24.40
Net margin%
16.79
16.09
16.98
19.91
20.38
17.91
19.37
20.73
23.48
24.39
2.90
20.38
18.64
73
13.00
P/E ratio (avg)x
27.55
27.32
28.73
30.17
29.76
25.89
23.57
23.56
21.27
27.66
36.94
23.57
27.44
16
34.37
EV/EBITx
12.39
12.79
12.79
13.50
15.82
16.58
19.74
23.29
25.29
23.02
36.97
19.74
14.66
84
23.38
FCF yield (avg)%
8.37
7.14
8.37
6.04
4.70
5.98
6.30
8.00
8.21
6.33
28.44
6.30
7.57
90
15.62
FCF margin%
10.08
12.58
12.34
10.21
9.93
9.26
7.31
4.94
4.15
13.98
17.87
7.31
10.00
69
1.144
FCF / Net incomex
0.607
0.694
0.690
0.716
0.722
0.693
0.743
0.871
0.951
0.406
0.249
0.743
0.705
86
12.33
ROIC%
10.71
7.83
7.43
7.12
6.38
5.84
5.83
4.83
2.28
16.90
9.72
5.83
6.75
48
25.59
Return on equity%
7.35
9.16
11.41
11.14
9.38
10.88
7.97
5.09
7.61
13.66
5.24
7.97
8.56
93
6.33
Return on assets%
15.17
15.66
12.85
13.09
10.12
7.77
9.50
10.24
9.55
24.58
4.45
9.55
11.55
21
3.76
EPSE£
1.23
1.30
1.37
1.25
1.12
1.13
1.03
1.07
1.05
4.09
4.39
(3.41%)
(3.12%)
—
27.90
EPS growth%
7.48
7.16
8.03
9.97
7.44
5.98
6.48
4.88
5.49
22.82
4.73
5.98
7.30
72
4.14
Bookvalue per shE£
5.78
6.26
5.91
5.94
5.92
6.11
5.62
5.24
5.62
5.20
5.01
(1.12%)
(0.65%)
—
6.21
FCF per shareE£
4.08
3.72
4.18
3.98
3.87
4.29
3.99
4.03
3.98
2.67
5.32
(0.01%)
(1.70%)
—
1.85
Dividend per shE£
5.63
6.77
7.49
7.40
8.21
8.48
8.46
8.83
9.80
6.37
3.69
5.76%
5.55%
—
4.18
Div yield (avg)%
15.42
12.92
13.73
12.54
14.79
17.76
19.34
18.97
20.05
14.40
5.91
18.97
16.59
24
28.37
Payout ratio%
2.66
5.28
2.42
0.40
0.40
0.40
1.30
0.40
0.48
9.38
5.74
0.40
0.89
6
593.7
Shares (diluted)M
591.4
627.4
587.1
554.0
490.7
495.0
551.5
535.5
557.0
588.6
587.9
0.11%
(0.67%)
35
4.63
Buyback yield%
11.12
8.85
11.60
11.05
13.07
15.99
13.26
12.56
10.05
14.59
16.74
13.07
11.40
74
0.683
D/E ratiox
1.670
1.802
1.779
1.788
1.762
1.760
1.904
2.202
2.460
0.661
1.271
1.904
1.783
53
5.800
Enterprise valueE£B
1.873
1.683
1.649
1.595
1.729
1.524
1.387
1.263
1.128
5.200
2.848
(6.69%)
(5.28%)
86
0.997
LT debtE£B
6.579
6.047
5.284
5.585
5.472
5.481
6.069
6.034
5.897
7.404
6.747
1.09%
0.14%
13
Revenue
E£11.04B
7.98%
1.00×
Cost of revenue
E£6.708B
7.63%
0.97×
Operating expenses
E£2.448B
8.87%
1.08×
Goodwill & intangibles
19.72%
Spread over hurdle
(19.01%)