0.973
RevenueE£B
3.618
3.551
3.584
3.592
3.636
3.661
3.588
3.548
3.597
1.062
1.084
0.03%
(0.11%)
26
17.54
Revenue growth%
18.15
16.92
16.68
14.65
14.66
16.29
16.26
17.16
14.60
24.82
9.55
16.26
16.48
6
27.38
Gross margin%
17.82
15.91
16.07
14.16
13.24
16.07
17.25
14.73
15.73
11.32
8.10
15.73
15.99
48
3.19
Operating margin%
13.83
14.53
12.13
14.02
11.60
13.39
12.15
9.93
8.94
27.63
18.22
11.60
12.55
93
15.39
Net margin%
15.99
14.83
15.52
17.92
16.11
17.47
17.26
15.67
14.39
15.38
26.44
16.11
15.90
6
17.91
P/E ratio (avg)x
35.67
40.77
42.93
49.64
58.05
55.77
58.62
69.31
80.56
18.17
22.34
58.62
52.71
22
29.73
EV/EBITx
32.55
32.68
31.81
30.99
35.52
36.12
38.07
41.05
40.25
33.98
34.92
38.07
34.79
16
4.41
FCF yield (avg)%
25.90
23.81
25.47
25.43
24.55
26.37
24.08
23.47
21.19
15.05
26.88
24.08
24.99
11
21.65
FCF margin%
23.99
21.05
20.41
22.38
21.26
19.86
19.28
18.10
20.98
4.99
23.37
19.86
21.01
42
0.821
FCF / Net incomex
0.983
1.133
1.213
1.326
1.476
1.683
1.649
1.944
2.102
1.505
1.006
1.683
1.401
34
16.78
ROIC%
2.00
2.64
2.41
2.47
2.57
2.11
0.74
3.50
4.64
22.97
19.30
2.57
2.44
61
25.56
Return on equity%
0.45
0.47
2.36
3.62
6.06
4.58
5.30
3.57
2.53
12.21
29.69
4.58
3.05
72
9.47
Return on assets%
13.78
14.15
15.06
15.95
17.88
15.97
16.63
19.43
17.14
19.36
20.62
17.14
15.96
51
1.04
EPSE£
0.71
0.77
0.70
0.74
0.72
0.75
0.77
0.86
0.92
1.16
1.19
4.47%
2.86%
—
11.29
EPS growth%
26.64
24.27
26.49
25.51
24.60
22.14
23.08
24.80
23.64
13.75
17.78
23.64
24.70
38
0.31
Bookvalue per shE£
0.86
0.90
0.98
1.06
1.19
1.31
1.40
1.32
1.25
0.90
1.07
3.47%
5.14%
—
0.88
FCF per shareE£
0.16
0.17
0.18
0.17
0.16
0.16
0.14
0.14
0.15
1.08
1.03
(3.10%)
(3.69%)
—
0.92
Dividend per shE£
0.59
0.60
0.65
0.71
0.83
0.98
0.96
1.17
1.40
0.47
0.67
14.46%
11.70%
—
24.49
Div yield (avg)%
19.62
20.68
17.81
19.26
17.00
17.64
20.13
20.56
20.97
15.33
15.28
20.13
19.44
45
7.64
Payout ratio%
9.40
9.39
7.89
9.40
7.49
6.34
8.52
5.56
8.14
12.50
12.73
7.49
8.33
65
0.962
Shares (diluted)B
1.220
1.269
1.267
1.307
1.392
1.537
1.669
1.696
1.889
0.950
0.972
7.64%
4.32%
23
2.06
Buyback yield%
17.77
20.46
22.23
20.98
20.47
22.71
22.56
19.75
17.41
8.93
29.61
20.47
20.46
90
1.464
D/E ratiox
1.645
1.831
1.900
2.043
2.009
1.820
1.636
1.622
1.793
0.432
1.261
1.793
1.806
29
0.769
Enterprise valueE£B
1.985
2.158
2.332
2.402
2.533
2.675
2.985
2.791
2.985
0.112
0.254
4.44%
3.82%
32
0.513
LT debtE£B
1.630
1.457
1.507
1.594
1.448
1.305
1.195
1.033
1.038
0.817
1.936
(8.22%)
(5.33%)
54
Revenue
E£3.597B
(0.11%)
1.00×
Cost of revenue
E£2.518B
(0.11%)
1.00×
Operating expenses
E£576.2M
(0.44%)
0.97×
Property and equipment
18.81%
Cash and investments
16.13%
Spread over hurdle
(16.59%)