11.44
RevenueE£B
18.87
19.26
19.78
20.63
20.96
22.04
22.42
23.04
23.50
24.28
12.05
2.98%
2.99%
12
13.38
Revenue growth%
24.75
27.68
26.34
28.36
29.76
29.71
28.39
31.13
30.31
28.71
13.07
29.71
28.55
45
6.04
Gross margin%
26.38
24.72
23.34
25.32
27.28
27.25
27.37
25.11
26.84
27.34
25.14
27.25
26.61
17
26.94
Operating margin%
5.00
2.82
0.63
3.37
1.59
1.76
4.10
4.84
5.88
3.13
3.98
4.10
3.25
91
5.59
Net margin%
14.23
15.95
13.69
13.30
11.70
10.27
7.75
9.27
11.62
12.52
6.33
10.27
12.11
79
26.72
P/E ratio (avg)x
14.26
14.00
12.86
13.60
14.55
14.83
15.88
14.23
13.18
13.85
21.14
14.23
14.11
54
9.140
EV/EBITx
32.02
34.68
32.48
35.62
37.85
43.41
42.15
46.02
48.74
45.22
24.93
45.22
40.00
35
11.45
FCF yield (avg)%
7.38
7.34
7.80
6.99
4.31
3.27
1.93
4.08
5.70
6.36
3.64
4.08
6.03
63
12.01
FCF margin%
16.02
15.37
16.09
13.21
14.67
12.35
11.86
9.64
10.10
10.61
24.60
10.61
12.78
79
0.204
FCF / Net incomex
1.343
1.397
1.538
1.598
1.509
1.688
1.553
1.727
1.638
1.798
0.993
1.688
1.576
41
12.66
ROIC%
9.12
10.53
11.32
10.60
9.27
11.78
11.93
9.50
8.15
8.94
8.40
9.50
10.02
36
17.23
Return on equity%
15.14
13.25
15.97
16.92
16.49
16.15
18.12
18.73
18.64
20.32
16.58
18.64
16.71
32
5.49
Return on assets%
22.75
23.85
26.51
23.91
22.45
21.37
21.43
21.97
20.03
20.27
7.26
21.37
22.21
76
4.41
EPSE£
6.57
7.66
8.30
9.65
11.54
13.08
12.72
14.73
14.96
17.81
4.85
9.06%
12.06%
—
13.03
EPS growth%
28.13
30.70
29.55
29.19
31.43
34.06
36.65
34.67
33.01
33.72
8.27
34.06
32.22
78
3.14
Bookvalue per shE£
1.45
1.24
1.16
1.25
1.24
1.12
1.03
1.10
0.94
0.83
6.87
(7.62%)
(5.39%)
—
5.75
FCF per shareE£
1.88
2.18
2.17
2.31
2.49
2.73
2.61
3.00
3.27
3.48
4.85
6.92%
7.63%
—
2.96
Dividend per shE£
6.44
6.79
7.26
7.07
7.01
7.16
8.59
9.71
10.87
11.51
4.69
10.42%
8.00%
—
25.96
Div yield (avg)%
8.76
9.87
12.02
14.71
15.63
15.17
14.24
11.69
11.05
9.55
14.65
11.69
11.86
7
5.03
Payout ratio%
24.93
25.98
23.21
23.95
21.79
21.50
19.95
20.72
20.80
22.47
15.94
20.80
22.13
31
2.815
Shares (diluted)B
4.972
5.149
5.417
5.358
5.346
5.174
5.177
5.590
6.092
6.268
2.833
3.23%
3.73%
20
26.60
Buyback yield%
8.32
11.25
11.45
10.44
13.07
14.87
15.15
12.58
12.51
11.88
7.24
12.58
12.20
7
0.633
D/E ratiox
1.432
1.583
1.591
1.622
1.679
1.646
1.785
1.947
2.003
1.988
0.924
1.947
1.663
57
9.981
Enterprise valueE£B
8.585
8.077
7.801
7.461
6.656
5.944
5.716
5.980
6.219
5.878
16.90
(2.45%)
(4.43%)
46
4.395
LT debtE£B
14.97
15.52
17.30
17.06
16.17
15.34
15.07
15.85
17.26
18.85
6.104
3.12%
3.21%
28
Revenue
E£24.28B
2.99%
1.00×
Cost of revenue
E£16.11B
2.94%
0.99×
Operating expenses
E£3.152B
2.83%
0.98×
Property and equipment
18.57%
Spread over hurdle
70.53%