4.276
RevenueE£B
9.050
9.385
9.690
9.760
10.04
10.22
10.64
11.09
11.19
11.27
4.668
2.34%
2.42%
33
2.63
Revenue growth%
19.10
17.95
18.03
20.65
17.97
16.17
14.82
15.52
15.83
13.40
6.53
15.52
17.06
8
28.58
Gross margin%
6.98
7.42
5.75
4.50
3.01
5.09
4.21
4.89
3.01
4.02
29.90
4.21
4.70
11
10.44
Operating margin%
16.26
13.48
12.85
15.39
14.80
12.48
12.67
11.18
9.70
7.41
9.96
11.18
12.76
58
26.94
Net margin%
10.03
11.93
13.70
12.09
9.19
10.40
11.97
11.26
11.98
10.84
18.95
11.26
11.59
52
25.50
P/E ratio (avg)x
28.30
28.02
29.87
31.12
32.52
32.17
36.57
37.54
36.61
37.32
36.80
36.61
32.35
53
6.590
EV/EBITx
17.33
19.73
19.99
22.49
22.35
22.59
24.96
28.66
26.91
26.40
19.78
26.40
22.54
19
15.17
FCF yield (avg)%
12.44
15.21
17.15
14.44
15.10
12.96
11.03
12.13
14.48
13.59
15.83
12.96
14.01
63
26.80
FCF margin%
13.53
12.23
14.67
12.91
10.07
10.34
12.02
12.77
13.50
16.15
26.44
12.77
12.84
82
0.400
FCF / Net incomex
1.457
1.611
1.407
1.436
1.518
1.394
1.416
1.339
1.208
1.059
1.179
1.339
1.412
17
3.02
ROIC%
8.74
11.27
10.43
8.71
5.85
6.80
8.73
9.32
8.86
8.47
28.48
8.73
8.74
57
6.91
Return on equity%
20.58
21.67
21.46
18.73
19.19
19.37
19.69
18.10
15.98
15.89
8.84
18.10
19.28
44
3.10
Return on assets%
29.19
26.95
26.45
26.61
25.35
25.70
27.81
28.53
29.30
30.74
15.73
28.53
27.38
23
4.37
EPSE£
4.19
3.97
3.99
4.31
4.29
4.88
4.61
4.51
4.82
5.16
4.51
3.77%
1.97%
—
22.42
EPS growth%
31.11
28.32
29.83
31.66
30.03
30.32
31.81
30.67
30.19
29.88
26.25
30.32
30.25
52
1.39
Bookvalue per shE£
2.46
2.50
2.56
2.39
2.58
2.53
2.67
2.74
2.97
3.32
3.20
5.14%
3.47%
—
1.57
FCF per shareE£
5.81
5.96
5.54
5.21
5.53
5.69
5.59
5.30
5.99
6.08
3.11
1.89%
(0.61%)
—
1.05
Dividend per shE£
2.43
2.21
1.97
2.08
2.13
2.27
2.15
2.35
2.10
1.89
2.76
(2.42%)
(1.99%)
—
16.62
Div yield (avg)%
7.31
9.80
7.35
4.94
5.36
7.74
5.59
5.42
4.70
2.33
8.37
5.42
5.51
79
24.14
Payout ratio%
3.29
4.64
4.96
7.91
9.59
9.94
9.70
10.41
13.22
14.25
10.38
10.41
9.64
56
1.634
Shares (diluted)B
3.558
3.630
3.648
3.909
3.977
3.934
4.471
4.959
5.764
6.349
1.580
9.81%
7.61%
70
17.46
Buyback yield%
10.05
9.54
9.60
8.42
9.57
10.70
11.14
12.30
12.12
13.73
12.97
12.12
10.37
16
0.680
D/E ratiox
1.102
1.131
1.188
1.144
1.277
1.445
1.544
1.427
1.524
1.600
0.712
1.524
1.352
66
7.967
Enterprise valueE£B
3.803
4.310
4.282
4.869
5.080
4.931
5.262
6.046
5.556
5.181
1.527
0.40%
3.18%
43
1.684
LT debtE£B
1.325
1.364
1.287
1.498
1.509
1.529
1.693
1.684
1.882
1.971
7.056
5.49%
4.93%
44
Revenue
E£11.27B
2.42%
1.00×
Cost of revenue
E£6.044B
2.70%
1.03×
Operating expenses
E£1.673B
1.52%
0.92×
Property and equipment
15.08%
Spread over hurdle
(12.11%)