1.082
RevenueE£B
0.939
0.997
1.075
1.189
1.306
1.404
1.508
1.618
1.724
1.833
1.212
7.01%
7.51%
37
8.67
Revenue growth%
5.04
8.02
5.76
6.52
4.30
6.39
4.66
1.98
3.76
2.77
21.09
3.76
4.85
40
4.43
Gross margin%
3.27
0.42
1.26
0.40
1.04
1.31
0.40
1.73
0.40
1.29
4.39
1.29
1.15
43
26.88
Operating margin%
2.20
2.07
4.33
7.04
4.24
1.71
2.88
1.89
0.40
0.40
13.15
1.71
2.13
65
6.38
Net margin%
14.59
15.87
13.75
14.92
15.51
18.05
15.32
14.53
16.19
17.59
21.35
16.19
15.41
74
17.22
P/E ratio (avg)x
20.97
20.35
19.99
20.05
20.73
20.72
21.12
19.27
19.73
21.99
22.76
20.72
20.54
37
28.45
EV/EBITx
31.00
35.82
33.72
35.76
41.35
42.92
42.84
43.48
48.90
49.44
17.98
43.48
42.09
34
23.94
FCF yield (avg)%
28.15
27.84
28.99
31.44
33.75
32.83
33.04
34.99
37.51
39.31
17.91
34.99
32.93
61
2.25
FCF margin%
3.91
3.27
0.77
3.37
6.09
5.06
6.67
9.17
7.18
6.76
27.91
6.76
5.57
46
1.001
FCF / Net incomex
0.968
0.895
0.952
0.813
0.739
0.766
0.718
0.654
0.581
0.595
0.951
0.654
0.752
18
2.57
ROIC%
14.11
14.80
15.87
17.51
14.86
12.35
13.65
16.44
14.36
16.25
16.18
14.36
14.83
27
27.59
Return on equity%
28.42
28.68
31.15
30.11
32.51
32.38
33.34
32.69
32.36
32.28
5.09
32.38
32.32
70
7.03
Return on assets%
20.61
20.13
22.84
25.26
27.06
24.86
27.70
26.19
25.35
24.55
9.33
25.35
25.06
25
53.00
EPSE£
25.22
26.62
25.86
26.83
29.87
29.05
34.07
34.69
35.15
39.45
57.49
5.72%
5.75%
—
18.32
EPS growth%
14.11
11.63
12.34
15.31
13.08
14.32
17.23
19.20
20.53
18.19
11.92
18.19
14.82
75
23.06
Bookvalue per shE£
22.58
25.65
25.00
22.82
21.47
20.49
22.18
20.88
20.22
19.09
59.92
(2.33%)
(2.61%)
—
16.54
FCF per shareE£
7.88
7.66
8.31
7.98
8.55
8.20
7.16
7.71
7.31
6.52
32.97
(5.28%)
(3.08%)
—
41.26
Dividend per shE£
60.66
58.76
53.14
52.45
56.17
51.99
55.91
55.24
50.15
45.28
37.11
(4.22%)
(3.01%)
—
11.96
Div yield (avg)%
1.43
0.40
0.40
3.22
6.14
8.73
6.22
3.78
4.74
3.66
28.07
4.74
3.72
88
4.62
Payout ratio%
11.33
12.95
15.56
14.75
17.24
19.86
18.16
18.34
17.65
18.99
19.54
18.34
17.44
31
22.48
Shares (diluted)M
26.47
27.75
26.90
29.40
29.58
30.86
29.27
29.09
31.57
29.27
22.17
(0.21%)
1.03%
30
8.29
Buyback yield%
9.19
6.97
8.94
6.93
6.05
6.90
4.65
3.46
5.25
7.95
20.84
5.25
6.91
48
0.194
D/E ratiox
0.674
0.678
0.741
0.722
0.786
0.913
1.063
1.007
0.995
1.100
1.571
1.007
0.850
34
0.885
Enterprise valueE£B
1.365
1.472
1.501
1.659
1.778
1.811
2.088
2.331
2.438
2.870
1.123
10.05%
8.77%
74
1.516
LT debtE£B
0.766
0.724
0.699
0.626
0.658
0.724
0.748
0.688
0.628
0.582
1.431
(2.44%)
(3.03%)
77
Revenue
E£1.833B
7.51%
1.00×
Cost of revenue
E£1.252B
7.63%
1.01×
Operating expenses
E£289.8M
7.75%
1.02×
Goodwill & intangibles
14.75%