0.789
RevenueE£B
0.972
1.029
1.093
1.147
1.187
1.253
1.288
1.358
1.401
1.437
0.812
3.89%
4.57%
92
10.42
Revenue growth%
11.77
11.04
10.22
12.01
12.74
13.72
15.37
16.22
16.17
16.35
22.80
16.17
13.23
33
23.60
Gross margin%
21.68
21.36
20.69
23.68
25.25
24.10
24.11
21.60
21.92
20.47
6.87
21.92
21.80
71
14.90
Operating margin%
15.44
13.59
12.78
10.44
10.83
7.85
8.09
9.21
8.60
7.38
21.23
8.09
9.82
11
29.83
Net margin%
13.42
13.66
13.55
13.35
10.99
10.94
13.26
13.31
14.16
16.81
18.44
13.31
13.39
23
29.12
P/E ratio (avg)x
28.24
30.24
28.33
29.60
31.97
34.32
31.86
34.20
30.20
32.76
13.31
32.76
31.05
21
25.22
EV/EBITx
7.716
7.128
8.236
8.741
9.336
9.999
11.35
13.04
13.43
14.68
7.501
13.04
9.667
80
2.78
FCF yield (avg)%
12.66
10.88
10.60
13.55
11.82
9.36
7.98
7.04
4.62
4.48
10.95
7.04
9.98
16
27.90
FCF margin%
15.91
17.89
20.47
23.07
25.14
26.19
24.96
26.37
27.94
25.20
19.64
26.19
25.05
83
1.105
FCF / Net incomex
1.874
1.898
1.823
2.085
2.250
2.604
2.651
2.554
2.668
2.638
0.552
2.638
2.402
37
19.44
ROIC%
4.48
6.55
5.86
6.40
7.84
10.66
8.88
7.45
5.14
4.51
6.84
7.45
6.47
82
18.95
Return on equity%
14.93
13.72
14.43
15.93
15.11
15.91
18.57
17.82
19.72
21.22
20.87
18.57
15.92
37
17.05
Return on assets%
2.89
2.74
0.40
0.40
0.40
0.40
3.37
1.17
0.40
0.40
7.15
0.40
0.40
52
2.30
EPSE£
3.34
3.40
3.69
3.89
3.78
4.21
4.54
4.78
5.43
6.00
2.51
9.67%
7.72%
—
10.43
EPS growth%
14.09
11.87
9.42
12.02
10.26
11.56
10.53
13.29
10.72
12.27
26.62
11.56
11.72
80
0.84
Bookvalue per shE£
2.73
2.78
2.79
3.18
3.26
3.32
3.41
3.78
4.23
4.11
2.27
4.78%
4.48%
—
2.28
FCF per shareE£
2.47
2.54
3.06
3.34
3.49
4.16
4.61
5.26
5.38
6.30
2.41
12.52%
11.79%
—
0.59
Dividend per shE£
0.92
0.83
0.85
0.78
0.68
0.68
0.73
0.75
0.69
0.68
2.16
0.02%
(4.33%)
—
16.93
Div yield (avg)%
18.90
19.36
22.25
23.54
21.63
19.59
18.31
17.68
18.92
20.98
26.62
18.92
19.48
18
24.48
Payout ratio%
36.85
37.88
36.95
37.56
36.02
35.86
33.26
33.37
31.82
31.21
3.23
33.26
35.94
84
390.7
Shares (diluted)M
558.6
622.1
607.2
589.2
656.9
661.5
661.2
681.3
721.3
795.9
392.2
3.91%
4.35%
90
3.25
Buyback yield%
9.29
11.30
11.94
13.57
16.54
15.11
13.56
13.92
13.66
12.06
27.65
13.66
13.56
21
1.284
D/E ratiox
1.677
1.889
2.160
2.430
2.281
2.588
2.870
2.744
3.173
3.059
0.856
2.870
2.509
23
1.020
Enterprise valueE£B
1.563
1.782
1.753
1.613
1.492
1.468
1.591
1.520
1.491
1.417
0.938
(1.03%)
0.23%
40
0.367
LT debtE£B
0.106
0.103
0.109
0.116
0.128
0.130
0.117
0.107
0.119
0.117
1.337
(1.72%)
0.02%
68
Revenue
E£1.437B
4.57%
1.00×
Cost of revenue
E£992.2M
4.42%
0.99×
Operating expenses
E£222.0M
4.41%
0.98×
Property and equipment
22.20%
Goodwill & intangibles
18.61%
Spread over hurdle
(9.60%)