2.492
RevenueE£B
6.999
7.391
7.813
8.181
8.625
8.990
9.488
9.787
9.956
10.15
2.595
3.31%
4.45%
78
23.11
Revenue growth%
11.10
10.72
10.31
12.64
14.53
16.20
13.76
12.47
10.39
13.05
5.58
13.05
12.55
84
13.69
Gross margin%
27.31
27.50
27.57
26.09
24.95
23.46
24.39
25.48
24.16
26.40
11.15
24.39
25.78
64
5.73
Operating margin%
21.48
21.07
21.99
20.70
20.83
18.92
20.38
19.64
17.61
19.59
8.58
19.59
20.54
70
22.46
Net margin%
18.65
16.04
16.07
15.64
13.13
14.81
17.61
15.57
13.77
16.39
28.67
15.57
15.84
74
25.91
P/E ratio (avg)x
11.05
11.95
14.09
16.67
19.73
20.26
19.92
22.34
21.34
21.50
14.86
21.34
19.82
41
33.59
EV/EBITx
6.051
5.497
5.192
5.280
5.289
5.353
5.514
4.708
4.335
4.019
19.16
4.708
5.284
12
19.99
FCF yield (avg)%
26.93
24.40
24.74
23.90
26.40
27.78
26.82
27.19
29.13
27.91
6.84
27.78
26.87
51
14.41
FCF margin%
6.60
7.70
5.22
4.02
3.01
5.79
8.00
6.78
6.19
4.36
21.77
6.19
5.99
29
1.734
FCF / Net incomex
2.408
2.507
2.527
2.781
3.137
3.439
3.350
3.715
4.274
4.499
0.633
3.715
3.244
49
5.65
ROIC%
31.18
32.66
30.11
32.88
34.71
34.74
31.94
29.46
31.50
30.15
20.03
31.50
31.72
27
3.65
Return on equity%
18.08
20.12
21.89
18.97
18.62
18.39
19.24
17.10
16.12
18.09
9.76
18.09
18.50
41
23.93
Return on assets%
1.60
1.73
1.18
2.51
1.92
3.35
0.43
2.09
4.51
1.95
19.37
2.09
1.93
31
1.60
EPSE£
2.33
2.48
2.70
2.93
3.09
3.01
2.82
2.63
2.72
2.80
1.71
(1.93%)
2.85%
—
15.14
EPS growth%
10.15
8.66
9.41
11.61
11.98
14.63
11.93
10.80
10.16
8.84
5.03
10.80
10.48
86
0.78
Bookvalue per shE£
0.45
0.46
0.50
0.47
0.55
0.55
0.55
0.64
0.71
0.75
0.93
6.49%
5.75%
—
2.05
FCF per shareE£
2.33
2.72
3.14
3.44
3.78
4.27
4.90
5.39
6.04
6.34
0.44
10.86%
11.02%
—
1.18
Dividend per shE£
2.00
2.01
2.04
2.04
2.11
2.39
2.29
2.26
2.16
2.33
2.49
2.00%
1.32%
—
24.35
Div yield (avg)%
19.26
19.76
19.91
17.74
18.46
16.54
16.55
14.30
15.62
14.94
22.04
15.62
17.15
56
12.39
Payout ratio%
17.78
20.02
21.84
23.55
26.16
24.60
25.70
28.38
30.53
29.49
18.70
28.38
25.15
80
1.456
Shares (diluted)B
1.612
1.684
1.610
1.631
1.894
1.984
2.170
2.263
2.130
2.007
1.486
1.17%
1.98%
88
28.52
Buyback yield%
22.40
22.00
20.40
21.73
21.85
19.83
21.03
23.53
22.22
21.26
6.57
21.26
21.79
83
0.927
D/E ratiox
1.275
1.364
1.220
1.217
1.206
1.029
1.072
1.082
1.005
0.895
0.225
1.029
1.144
17
7.894
Enterprise valueE£B
1.095
0.963
0.964
1.051
0.959
1.015
0.954
0.958
0.851
0.817
1.815
(3.15%)
(2.04%)
54
4.311
LT debtE£B
0.653
0.678
0.677
0.664
0.754
0.839
0.800
0.823
0.771
0.738
1.936
(0.41%)
1.02%
12
Revenue
E£10.15B
4.45%
1.00×
Cost of revenue
E£6.589B
4.20%
0.98×
Operating expenses
E£2.236B
4.99%
1.05×
Cash and investments
15.27%
Spread over hurdle
(5.11%)