0.310
RevenueE£B
1.239
1.353
1.506
1.623
1.731
1.891
2.041
2.224
2.473
0.347
0.358
8.79%
9.07%
66
19.79
Revenue growth%
6.12
5.89
5.62
8.43
8.43
9.69
12.56
14.96
14.40
17.04
8.51
12.56
8.43
67
3.36
Gross margin%
16.87
19.01
20.12
19.32
21.58
21.13
20.36
22.87
23.25
5.61
26.36
21.58
20.24
20
25.92
Operating margin%
0.40
0.60
0.69
3.64
4.09
4.85
3.14
4.32
4.35
18.72
26.28
4.32
3.39
42
3.38
Net margin%
25.41
25.71
28.52
28.30
28.50
31.01
28.67
31.58
31.71
18.86
24.70
31.01
28.51
18
32.69
P/E ratio (avg)x
13.08
12.96
12.66
12.52
10.96
9.501
10.32
8.964
9.331
25.93
14.32
9.501
11.74
24
33.75
EV/EBITx
17.97
20.67
22.58
24.45
26.49
28.56
28.89
34.16
35.14
21.19
14.13
28.89
25.47
80
25.73
FCF yield (avg)%
15.79
17.88
20.12
17.36
18.62
18.07
18.75
17.10
16.44
19.05
26.53
18.07
17.62
25
29.80
FCF margin%
14.42
15.85
18.62
16.42
14.92
16.66
15.02
12.22
10.33
29.64
28.09
14.92
15.22
92
0.897
FCF / Net incomex
1.535
1.486
1.362
1.226
1.235
1.246
1.133
1.189
1.121
1.362
1.501
1.189
1.241
72
28.25
ROIC%
14.24
12.12
11.52
12.30
14.71
11.88
13.45
12.02
10.50
18.70
8.83
12.02
12.21
70
8.00
Return on equity%
14.15
14.77
15.96
16.59
14.07
12.44
13.50
11.24
11.88
25.45
13.08
12.44
14.11
74
15.62
Return on assets%
26.80
25.56
28.13
26.37
24.92
25.38
24.07
26.91
24.80
16.44
8.60
24.92
25.96
6
0.82
EPSE£
0.82
0.87
0.85
0.92
1.03
1.12
1.22
1.21
1.13
0.86
0.92
4.17%
2.98%
—
6.30
EPS growth%
18.18
15.68
14.31
15.21
14.69
11.81
11.51
9.36
8.65
10.35
15.72
11.51
14.50
12
1.29
Bookvalue per shE£
0.85
0.83
0.95
1.15
1.33
1.34
1.52
1.62
1.71
0.64
0.50
8.16%
9.18%
—
0.24
FCF per shareE£
0.73
0.84
0.84
0.85
0.85
0.87
0.99
0.99
1.13
1.38
0.66
5.92%
5.87%
—
0.30
Dividend per shE£
1.78
1.71
1.55
1.61
1.49
1.66
1.57
1.42
1.60
0.81
0.44
(0.19%)
(0.53%)
—
4.13
Div yield (avg)%
24.24
24.46
27.05
24.85
27.41
27.99
29.93
30.66
28.13
5.40
6.29
28.13
27.23
93
27.11
Payout ratio%
13.12
11.15
11.28
11.25
13.94
12.52
12.46
11.51
8.99
21.51
28.46
12.46
11.98
8
0.788
Shares (diluted)B
0.903
1.028
0.968
1.010
0.925
0.920
0.972
1.033
1.082
0.806
0.787
1.39%
2.70%
93
14.19
Buyback yield%
24.28
23.39
24.52
26.36
25.29
27.97
26.28
24.16
22.61
27.58
12.21
25.29
24.71
29
0.397
D/E ratiox
1.507
1.591
1.502
1.565
1.455
1.355
1.271
1.292
1.260
1.191
1.217
1.292
1.479
12
1.652
Enterprise valueE£B
2.516
2.945
2.922
3.439
3.554
3.635
4.197
4.340
4.241
1.656
1.670
4.28%
8.97%
87
0.570
LT debtE£B
2.858
3.043
3.426
3.908
4.397
4.546
4.441
4.141
4.489
1.713
1.979
2.81%
4.75%
45
Revenue
E£2.473B
9.07%
1.00×
Cost of revenue
E£1.731B
9.07%
1.00×
Operating expenses
E£309.6M
8.91%
0.99×
Goodwill & intangibles
18.70%
Spread over hurdle
(16.25%)