0.540
RevenueE£B
1.417
1.451
1.505
1.582
1.676
1.790
1.860
1.941
2.058
2.147
0.552
5.08%
4.94%
18
29.42
Revenue growth%
24.22
25.79
26.57
29.52
31.86
32.52
29.54
27.70
28.21
28.46
20.39
28.46
28.34
92
10.74
Gross margin%
8.60
6.09
6.01
5.99
3.96
5.98
6.88
6.03
8.43
6.57
7.79
6.57
6.06
36
21.54
Operating margin%
2.33
2.36
3.73
0.90
0.40
0.40
0.44
0.40
0.40
0.40
17.37
0.40
0.42
35
24.31
Net margin%
13.69
15.93
16.38
16.00
14.21
15.35
16.20
18.94
21.59
20.10
5.89
18.94
16.10
74
8.885
P/E ratio (avg)x
22.99
23.12
25.28
23.66
22.20
22.40
23.18
24.82
25.28
26.03
18.15
24.82
23.42
21
35.19
EV/EBITx
32.10
32.11
34.37
37.98
36.11
34.57
36.26
40.13
40.63
42.40
12.05
40.13
36.19
59
23.95
FCF yield (avg)%
5.50
5.26
3.65
6.32
6.19
3.73
3.07
0.40
0.40
0.62
6.87
0.62
3.69
45
21.51
FCF margin%
14.82
14.52
12.37
14.92
17.91
19.73
22.71
20.39
22.54
24.77
9.11
22.54
18.82
27
0.126
FCF / Net incomex
1.438
1.257
1.143
1.079
1.004
1.010
0.990
0.868
0.778
0.685
1.771
0.868
1.007
48
6.80
ROIC%
22.17
21.78
23.39
22.20
19.44
18.08
20.17
20.30
19.42
20.38
2.08
20.17
20.34
79
14.29
Return on equity%
3.01
2.63
0.42
0.40
0.99
0.40
1.22
4.18
2.41
0.82
19.37
1.22
1.10
20
16.06
Return on assets%
24.31
25.14
25.93
28.77
27.52
26.36
28.49
25.75
23.08
24.21
16.48
25.75
25.84
77
50.23
EPSE£
31.37
26.93
25.63
23.91
22.78
23.46
21.96
23.31
19.96
19.73
54.06
(2.84%)
(5.09%)
—
26.42
EPS growth%
7.25
4.39
5.68
3.14
2.24
3.42
0.78
1.78
4.49
6.11
14.48
3.42
3.91
63
43.71
Bookvalue per shE£
59.88
71.12
73.67
83.63
92.03
97.75
110.90
127.59
152.35
177.46
72.35
14.03%
11.28%
—
49.71
FCF per shareE£
30.83
27.24
30.16
26.64
28.45
28.96
27.83
24.47
24.06
24.46
79.99
(2.98%)
(3.14%)
—
44.05
Dividend per shE£
93.64
99.29
103.78
116.15
111.13
123.62
117.91
126.97
128.42
138.97
38.74
4.57%
3.54%
—
29.48
Div yield (avg)%
7.05
6.18
7.77
7.42
7.34
4.91
7.12
8.39
11.14
8.51
9.75
8.39
7.38
48
26.66
Payout ratio%
15.58
15.97
15.92
18.29
15.58
17.98
18.71
18.02
15.46
13.06
10.51
17.98
15.94
20
11.48
Shares (diluted)M
8.945
9.364
8.334
7.734
6.985
6.403
5.854
5.149
4.478
4.559
12.09
(8.18%)
(6.49%)
16
8.56
Buyback yield%
0.88
2.97
1.65
3.56
1.74
0.84
3.35
1.17
0.40
0.40
4.59
0.84
1.41
84
1.431
D/E ratiox
2.423
2.688
2.776
2.724
2.604
2.807
2.594
2.847
2.915
2.803
1.152
2.807
2.750
72
2.122
Enterprise valueE£B
1.366
1.356
1.305
1.320
1.241
1.302
1.155
1.172
1.172
1.113
1.965
(2.15%)
(2.66%)
51
0.947
LT debtE£B
1.653
1.847
1.827
1.843
2.020
2.244
2.384
2.328
2.118
2.380
1.299
3.33%
4.17%
29
Revenue
E£2.147B
4.94%
1.00×
Cost of revenue
E£1.336B
5.09%
1.01×
Operating expenses
E£245.1M
3.72%
0.89×
Goodwill & intangibles
23.35%
Property and equipment
14.89%