1.337
RevenueE£B
1.725
1.872
2.010
2.214
2.370
2.576
2.861
3.115
3.384
1.382
1.635
8.85%
9.10%
6
21.12
Revenue growth%
15.02
15.88
13.40
14.77
13.08
11.15
13.60
13.27
13.01
24.42
27.54
13.08
13.50
39
11.43
Gross margin%
8.65
10.10
10.87
11.30
13.26
11.95
13.34
11.14
9.95
11.58
6.80
11.95
11.22
74
9.98
Operating margin%
11.82
13.20
13.15
11.11
11.41
9.65
12.08
14.50
11.96
2.12
13.90
11.96
12.02
60
18.80
Net margin%
20.13
18.79
19.08
20.57
20.81
22.40
21.91
23.11
22.71
6.32
26.22
22.40
21.36
19
9.369
P/E ratio (avg)x
39.98
39.74
43.14
40.12
42.94
45.05
48.78
52.83
48.26
15.45
12.14
48.26
43.04
84
16.17
EV/EBITx
19.05
21.27
23.32
25.86
26.59
29.46
27.26
25.39
28.24
31.96
13.66
27.26
25.62
82
9.00
FCF yield (avg)%
17.15
19.97
22.12
19.52
17.69
19.30
18.29
20.55
23.51
21.13
11.65
19.30
19.41
90
11.76
FCF margin%
11.66
11.69
11.89
13.73
16.55
16.42
17.81
14.97
15.10
15.86
17.38
16.42
14.35
58
1.561
FCF / Net incomex
0.525
0.530
0.485
0.544
0.537
0.532
0.570
0.626
0.573
0.233
1.105
0.570
0.534
16
3.54
ROIC%
25.32
27.50
28.23
28.70
30.33
33.18
35.75
33.30
33.69
13.64
6.76
33.30
29.52
23
22.43
Return on equity%
3.85
6.75
8.68
8.74
8.76
11.10
10.00
12.06
9.23
27.11
22.06
10.00
8.75
19
5.60
Return on assets%
23.32
21.34
21.31
24.08
24.25
25.24
23.59
24.24
23.96
18.21
12.72
24.24
24.02
39
2.71
EPSE£
2.97
3.47
3.45
3.80
3.75
4.22
4.57
5.02
5.24
2.88
2.90
6.63%
5.79%
—
7.17
EPS growth%
16.06
18.19
16.90
19.22
17.82
19.36
18.33
17.98
16.36
10.94
17.81
17.98
17.90
94
1.08
Bookvalue per shE£
1.30
1.36
1.43
1.61
1.75
2.09
2.16
2.19
2.16
2.75
0.89
5.97%
8.05%
—
3.17
FCF per shareE£
1.30
1.16
1.20
1.16
1.05
1.07
0.97
0.82
0.81
2.43
1.53
(6.96%)
(4.89%)
—
2.47
Dividend per shE£
0.99
1.02
0.99
1.16
1.34
1.52
1.45
1.55
1.50
3.26
0.61
5.29%
5.58%
—
23.85
Div yield (avg)%
32.36
29.80
28.62
30.36
32.17
34.38
34.05
36.09
37.54
17.66
17.79
34.38
32.26
52
3.09
Payout ratio%
17.06
14.42
16.88
16.72
14.32
13.19
13.36
14.46
16.93
13.62
9.89
14.32
15.59
29
304.5
Shares (diluted)M
308.1
338.8
328.7
337.2
363.5
392.1
372.9
402.7
366.8
292.1
301.2
1.70%
2.64%
9
13.85
Buyback yield%
24.02
26.83
24.13
23.24
25.87
26.15
23.58
23.64
23.51
11.04
21.11
23.64
23.83
81
0.409
D/E ratiox
1.146
1.160
1.262
1.275
1.443
1.626
1.577
1.844
1.872
0.727
1.594
1.626
1.359
10
2.153
Enterprise valueE£B
1.587
1.692
1.652
1.492
1.481
1.454
1.537
1.516
1.465
0.421
2.518
(0.38%)
(0.79%)
86
0.350
LT debtE£B
3.236
3.755
3.915
4.613
4.813
5.170
5.924
6.593
7.697
1.044
2.022
10.78%
10.84%
47
Revenue
E£3.384B
9.10%
1.00×
Cost of revenue
E£2.188B
9.16%
1.01×
Operating expenses
E£636.8M
8.71%
0.96×
Cash and investments
17.76%