12.82
RevenueE£B
7.889
8.390
9.056
9.839
10.59
11.07
11.63
12.70
13.56
14.53
13.23
6.52%
7.03%
83
26.98
Revenue growth%
11.63
9.44
9.61
9.60
11.54
13.37
12.91
14.50
12.06
10.04
6.58
12.91
11.58
46
10.14
Gross margin%
27.09
28.30
28.72
25.87
26.30
27.99
29.08
30.10
27.69
25.55
16.29
27.99
27.84
51
2.05
Operating margin%
12.68
11.46
11.20
9.97
8.90
10.32
12.31
12.03
12.49
9.81
12.87
12.03
11.33
43
15.07
Net margin%
17.37
18.24
20.47
21.89
19.60
16.64
18.11
17.17
19.89
20.85
10.17
18.11
18.92
7
7.601
P/E ratio (avg)x
20.60
24.16
26.22
30.15
34.09
39.36
37.55
42.98
48.98
51.76
10.49
42.98
35.82
12
33.66
EV/EBITx
26.80
28.52
25.66
27.23
28.29
25.15
25.85
24.89
25.16
27.43
31.86
25.16
26.33
82
20.67
FCF yield (avg)%
20.76
20.82
21.92
19.86
17.33
20.31
19.13
17.92
19.86
22.37
14.54
19.86
20.09
86
23.62
FCF margin%
22.93
21.48
21.76
19.50
16.87
16.74
13.83
11.26
12.61
10.15
18.38
12.61
16.80
52
0.737
FCF / Net incomex
0.767
0.798
0.793
0.935
0.945
0.971
0.964
1.105
1.157
1.326
0.358
1.105
0.954
52
23.27
ROIC%
17.79
20.22
22.42
22.31
19.64
18.46
15.62
15.79
14.31
15.80
10.42
15.79
18.12
53
4.10
Return on equity%
29.91
30.74
32.91
33.31
33.79
33.51
36.27
38.93
39.32
41.87
7.05
38.93
33.65
59
26.06
Return on assets%
10.88
8.95
9.20
8.23
7.74
10.70
12.43
14.67
16.74
19.18
24.97
14.67
10.79
93
1.91
EPSE£
0.73
0.73
0.88
0.90
1.01
1.01
1.03
1.12
1.24
1.50
2.05
8.11%
9.32%
—
14.84
EPS growth%
24.76
27.70
25.66
25.43
27.79
29.58
28.97
28.83
28.79
31.62
11.45
28.97
28.29
15
1.84
Bookvalue per shE£
0.85
0.78
0.87
0.80
0.89
0.96
0.87
0.89
0.84
0.74
2.36
(3.65%)
(1.45%)
—
1.12
FCF per shareE£
1.24
1.24
1.09
0.99
1.07
1.03
1.02
1.08
1.13
1.18
1.79
2.08%
(1.21%)
—
2.11
Dividend per shE£
2.79
3.08
3.20
3.76
4.35
5.17
5.20
5.11
5.34
5.71
2.31
5.58%
8.57%
—
11.90
Div yield (avg)%
23.59
26.09
25.18
22.41
22.11
19.36
18.94
17.52
17.94
17.17
27.61
17.94
20.74
94
20.19
Payout ratio%
5.78
5.92
8.73
9.48
9.50
10.30
11.20
8.90
9.23
7.70
17.37
9.23
9.06
63
3.548
Shares (diluted)B
4.341
3.920
3.905
3.523
3.678
3.453
3.454
3.335
2.941
2.746
3.469
(5.68%)
(3.93%)
49
10.34
Buyback yield%
4.95
4.90
3.85
6.16
8.20
7.75
7.74
5.30
3.56
6.36
8.21
6.36
5.73
73
0.698
D/E ratiox
0.707
0.665
0.692
0.781
0.773
0.721
0.708
0.726
0.777
0.715
0.531
0.721
0.718
11
7.680
Enterprise valueE£B
23.31
25.74
26.95
32.04
33.63
33.50
36.95
38.12
41.57
45.59
11.53
6.27%
8.77%
48
15.66
LT debtE£B
6.306
5.743
5.769
5.894
5.466
5.798
5.139
5.515
5.283
5.171
17.02
(1.10%)
(1.65%)
5
Revenue
E£14.53B
7.03%
1.00×
Cost of revenue
E£10.17B
7.03%
1.00×
Operating expenses
E£3.133B
7.70%
1.06×
Spread over hurdle
(21.14%)