2.413
RevenueE£B
5.227
5.181
5.384
5.338
5.319
5.338
5.338
5.406
5.430
2.629
2.777
0.34%
0.78%
31
6.85
Revenue growth%
30.62
31.78
33.15
32.17
33.79
36.15
37.93
37.66
40.42
9.49
13.57
37.66
33.47
41
18.24
Gross margin%
17.24
14.76
12.60
14.06
13.45
13.96
11.26
12.75
14.06
16.72
24.94
13.45
14.01
86
18.92
Operating margin%
38.66
40.15
38.78
41.58
39.24
38.15
36.44
38.64
41.10
3.01
22.89
38.64
38.72
49
7.54
Net margin%
26.74
25.28
26.44
24.17
26.05
23.48
22.06
21.20
20.79
24.53
18.43
22.06
24.73
59
17.22
P/E ratio (avg)x
42.26
48.99
51.75
50.81
47.26
51.51
50.36
57.45
57.34
21.22
35.50
51.51
50.59
13
12.63
EV/EBITx
6.280
5.794
5.680
6.159
5.746
6.223
6.387
5.739
5.226
6.067
8.418
5.746
5.945
85
18.93
FCF yield (avg)%
21.87
22.27
24.37
23.03
22.01
23.56
24.91
27.46
25.69
25.96
10.66
24.91
23.52
22
13.18
FCF margin%
29.13
28.59
29.28
28.18
29.65
30.31
30.27
31.46
34.07
18.43
28.11
30.31
29.47
14
0.375
FCF / Net incomex
0.670
0.692
0.707
0.808
0.895
1.065
1.219
1.344
1.611
1.508
0.716
1.219
0.852
19
18.08
ROIC%
4.21
3.47
3.84
2.79
2.98
4.38
2.90
3.12
1.10
16.78
5.64
2.98
3.30
46
23.81
Return on equity%
5.56
6.45
7.47
5.19
6.96
5.18
7.35
5.73
4.03
16.17
14.82
5.73
5.64
91
15.36
Return on assets%
28.72
30.88
33.67
31.69
29.84
29.18
26.24
23.50
20.91
19.29
18.58
26.24
29.51
61
0.73
EPSE£
2.94
3.32
3.36
3.77
3.58
3.75
3.94
4.24
4.43
0.76
0.78
3.29%
4.45%
—
25.46
EPS growth%
3.10
1.83
0.40
1.13
1.52
3.89
1.51
0.40
0.40
25.93
14.89
1.51
1.51
66
1.70
Bookvalue per shE£
2.11
2.25
2.56
2.64
2.55
2.51
2.65
2.65
2.63
3.00
2.95
(0.02%)
3.78%
—
2.71
FCF per shareE£
4.12
4.11
4.67
5.38
5.63
5.53
5.78
6.55
7.57
0.62
1.82
7.06%
9.60%
—
0.51
Dividend per shE£
1.87
1.95
1.75
1.63
1.47
1.58
1.55
1.48
1.42
0.48
1.22
(2.65%)
(2.72%)
—
13.97
Div yield (avg)%
8.73
8.98
9.44
9.23
12.10
11.49
12.16
13.34
13.06
14.08
12.48
12.16
10.47
24
18.91
Payout ratio%
22.04
23.76
23.67
23.48
22.41
23.06
22.67
20.26
20.51
21.89
7.11
22.41
22.54
26
0.960
Shares (diluted)B
0.899
0.933
1.007
1.037
1.047
0.997
1.138
1.195
1.143
0.982
0.987
1.96%
0.79%
68
19.28
Buyback yield%
24.01
22.51
25.27
25.00
23.32
24.43
23.98
23.52
22.91
28.12
16.13
23.52
23.75
43
0.905
D/E ratiox
1.935
2.131
2.078
2.314
2.260
2.491
2.415
2.440
2.371
1.533
0.943
2.415
2.287
60
4.068
Enterprise valueE£B
3.156
2.761
3.001
2.755
2.885
2.608
2.413
2.202
2.074
1.969
1.654
(5.52%)
(5.42%)
79
0.693
LT debtE£B
1.209
1.163
1.111
1.164
1.170
1.008
1.000
1.018
1.010
2.382
4.787
(2.81%)
(2.82%)
60
Revenue
E£5.430B
0.78%
1.00×
Cost of revenue
E£3.568B
1.16%
1.04×
Operating expenses
E£999.1M
0.17%
0.94×
Property and equipment
17.28%
Spread over hurdle
(21.22%)