0.451
RevenueE£B
0.856
0.909
0.963
1.028
1.097
1.150
1.210
1.304
1.391
1.468
0.470
6.01%
6.33%
10
19.39
Revenue growth%
6.56
8.76
9.77
10.35
9.68
9.84
8.13
6.55
8.20
6.37
20.62
8.13
8.48
38
22.55
Gross margin%
4.11
3.67
2.54
2.82
0.81
0.40
3.34
4.40
2.38
2.28
7.68
2.38
2.68
45
18.50
Operating margin%
22.41
23.37
23.04
20.87
22.16
23.29
21.12
18.72
21.10
18.37
6.60
21.10
21.64
23
3.14
Net margin%
7.97
9.09
7.84
6.39
9.22
7.60
6.39
4.04
5.15
5.05
10.49
5.15
7.00
53
11.71
P/E ratio (avg)x
48.64
50.41
49.18
50.77
51.97
60.83
70.77
69.64
69.65
75.50
21.87
69.65
56.40
38
25.78
EV/EBITx
31.33
33.17
33.55
31.50
31.68
32.35
29.55
28.01
25.56
25.73
15.30
28.01
31.42
80
13.59
FCF yield (avg)%
17.48
14.48
13.25
13.77
15.79
13.30
15.29
13.77
15.85
14.42
13.71
14.42
14.45
85
14.19
FCF margin%
17.66
19.23
22.07
25.07
26.67
24.12
21.89
24.62
24.67
26.30
2.07
24.62
24.37
33
1.122
FCF / Net incomex
0.835
0.734
0.702
0.686
0.589
0.638
0.561
0.557
0.514
0.501
0.649
0.557
0.614
12
25.92
ROIC%
11.27
9.04
8.48
10.20
12.68
13.71
16.17
14.05
15.26
16.81
19.45
15.26
13.20
39
5.94
Return on equity%
12.76
13.02
15.00
15.79
15.19
17.09
18.29
20.47
21.80
24.46
27.37
20.47
16.44
29
24.91
Return on assets%
22.29
24.81
27.20
25.37
26.12
23.68
21.09
21.60
20.17
20.36
28.94
21.09
22.98
44
0.61
EPSE£
0.56
0.51
0.54
0.47
0.44
0.44
0.46
0.46
0.40
0.40
0.65
(2.09%)
(4.44%)
—
15.31
EPS growth%
4.56
5.17
4.46
3.63
0.78
0.40
2.40
0.40
1.39
0.58
23.52
0.58
1.89
8
0.64
Bookvalue per shE£
0.57
0.59
0.58
0.63
0.66
0.70
0.79
0.90
0.95
1.12
1.04
11.21%
7.23%
—
0.60
FCF per shareE£
3.17
3.17
3.33
3.88
4.27
4.94
5.11
5.35
5.09
5.32
2.54
4.50%
6.69%
—
1.34
Dividend per shE£
1.55
1.84
2.17
2.36
2.72
3.22
3.65
3.54
3.53
4.13
0.97
8.69%
11.59%
—
9.77
Div yield (avg)%
25.20
23.96
25.22
24.55
25.44
22.72
22.40
23.14
21.30
23.83
7.11
22.72
23.90
47
20.29
Payout ratio%
8.26
8.49
7.74
5.60
7.35
4.86
4.84
2.04
3.22
0.67
9.29
3.22
5.23
79
284.4
Shares (diluted)M
276.1
261.0
255.2
274.6
292.7
325.4
369.0
343.8
335.2
328.0
285.5
2.31%
1.22%
18
6.00
Buyback yield%
19.04
18.07
17.34
18.91
16.13
18.07
17.50
15.76
16.82
18.66
4.95
17.50
17.79
57
1.373
D/E ratiox
0.381
0.377
0.423
0.411
0.413
0.409
0.418
0.402
0.399
0.471
0.364
0.409
0.410
64
145.8
Enterprise valueE£M
591.2
638.0
556.6
517.3
466.2
393.6
385.0
397.1
358.3
353.2
227.2
(5.40%)
(5.69%)
89
489.1
LT debtE£M
358.9
405.3
459.5
430.4
486.8
533.8
567.0
622.7
656.8
712.2
644.3
7.91%
7.08%
46
Revenue
E£1.468B
6.33%
1.00×
Cost of revenue
E£1.028B
6.33%
1.00×
Operating expenses
E£317.6M
6.42%
1.01×
Cash and investments
21.29%
Property and equipment
14.53%
Spread over hurdle
14.74%