1.741
RevenueE£B
13.40
13.93
14.48
14.96
15.08
15.92
16.12
16.42
17.20
17.55
1.924
3.08%
2.93%
71
14.10
Revenue growth%
18.19
16.10
14.02
15.02
15.37
16.38
19.28
21.10
23.59
23.28
2.30
21.10
17.28
26
22.64
Gross margin%
12.99
14.87
17.24
16.83
14.95
17.83
19.04
18.45
15.95
18.88
27.87
18.45
17.04
81
29.86
Operating margin%
27.96
29.21
27.01
26.45
26.19
25.03
26.16
26.26
29.13
28.83
4.90
26.26
26.73
59
3.01
Net margin%
28.19
30.72
29.57
29.62
32.35
35.19
37.90
35.57
35.70
37.83
6.82
35.70
33.77
32
19.27
P/E ratio (avg)x
17.84
18.45
18.41
19.36
20.22
18.06
15.50
15.16
15.34
15.96
28.69
15.50
17.95
85
30.36
EV/EBITx
22.75
22.63
23.91
24.39
25.62
24.72
24.61
27.61
30.32
28.55
23.14
27.61
24.67
30
23.24
FCF yield (avg)%
12.67
10.39
12.84
10.59
9.39
8.15
6.31
6.17
3.89
2.38
6.97
6.17
8.77
50
4.36
FCF margin%
13.59
13.17
11.42
11.32
13.67
13.77
12.96
15.10
17.03
16.09
8.42
15.10
13.63
78
0.435
FCF / Net incomex
2.177
2.440
2.506
2.647
2.955
3.309
3.123
2.967
3.333
3.284
1.691
3.284
2.961
75
14.35
ROIC%
8.05
5.91
7.05
7.75
5.73
3.90
6.01
8.12
9.71
10.24
19.86
8.12
7.40
87
26.22
Return on equity%
5.04
3.53
4.65
4.60
5.23
7.42
9.15
8.39
6.72
7.13
13.10
7.42
5.98
91
15.90
Return on assets%
18.91
16.36
14.74
12.16
14.49
13.77
11.84
10.54
9.12
11.16
19.91
11.16
12.96
76
1.75
EPSE£
1.81
1.77
1.85
1.78
1.76
2.05
2.16
2.11
2.43
2.79
1.88
9.71%
5.52%
—
20.83
EPS growth%
10.08
8.11
8.19
6.74
5.87
8.71
11.33
12.53
9.80
9.62
8.88
9.80
9.16
32
1.12
Bookvalue per shE£
1.75
1.74
1.93
2.27
2.30
2.19
2.28
2.31
2.29
2.66
0.60
2.99%
3.77%
—
1.66
FCF per shareE£
1.05
1.03
0.94
0.93
0.88
0.97
0.94
0.94
1.01
0.92
1.58
0.91%
(0.87%)
—
1.85
Dividend per shE£
0.47
0.52
0.54
0.52
0.49
0.46
0.49
0.43
0.48
0.50
1.37
0.33%
0.91%
—
13.35
Div yield (avg)%
27.44
26.70
26.38
26.62
29.09
29.46
32.37
34.88
32.45
33.91
18.16
32.45
29.27
13
20.30
Payout ratio%
27.24
29.23
27.64
25.23
25.17
26.87
28.35
27.74
27.76
26.81
25.78
27.74
27.44
87
5.580
Shares (diluted)B
6.915
7.640
8.061
8.852
8.917
9.167
10.21
10.70
10.78
10.45
5.399
3.23%
4.10%
53
12.86
Buyback yield%
4.59
6.00
3.99
5.43
4.79
5.92
8.10
7.89
6.50
7.60
19.99
7.60
5.96
61
1.397
D/E ratiox
1.084
1.241
1.214
1.340
1.343
1.393
1.642
1.739
1.930
2.160
1.436
1.739
1.368
61
10.32
Enterprise valueE£B
31.82
32.25
35.01
35.44
38.10
42.88
43.17
46.17
45.02
51.20
18.28
6.09%
6.76%
65
3.634
LT debtE£B
2.829
2.824
2.893
2.862
2.534
2.687
2.400
2.317
2.326
2.225
8.089
(2.56%)
(1.99%)
60
Revenue
E£17.55B
2.93%
1.00×
Cost of revenue
E£8.425B
3.21%
1.03×
Operating expenses
E£4.121B
2.69%
0.98×
Cash and investments
15.74%
Spread over hurdle
(14.68%)