0.187
RevenueE£B
1.780
1.815
1.856
1.913
1.922
2.012
2.102
2.130
2.145
2.196
0.199
2.70%
2.62%
78
16.78
Revenue growth%
9.06
7.35
9.57
9.50
6.75
8.55
9.94
9.34
6.76
9.31
12.13
9.31
9.19
78
4.18
Gross margin%
12.39
15.25
15.81
14.88
12.25
13.62
15.67
15.94
15.51
16.51
4.37
15.67
15.38
21
15.95
Operating margin%
4.63
2.23
1.69
0.40
0.41
0.97
1.45
1.47
0.40
0.74
28.25
0.97
1.21
23
8.68
Net margin%
24.69
24.93
24.46
26.98
25.99
23.97
23.72
21.66
22.07
23.55
5.46
23.55
24.22
78
27.79
P/E ratio (avg)x
28.10
30.88
30.68
33.30
38.06
39.51
46.47
46.44
48.66
57.24
18.62
46.47
38.79
18
28.55
EV/EBITx
12.50
12.84
12.34
14.59
14.63
14.14
15.02
15.52
15.73
16.79
36.95
15.52
14.61
10
13.60
FCF yield (avg)%
26.55
25.51
23.57
20.75
19.80
20.09
18.72
18.80
16.23
17.96
28.70
18.72
19.95
92
27.47
FCF margin%
25.21
25.00
27.62
24.91
22.46
25.13
25.44
27.09
26.48
24.45
29.16
25.44
25.17
57
1.258
FCF / Net incomex
1.812
2.077
2.151
2.390
2.465
2.709
2.915
3.217
3.011
2.860
0.888
2.915
2.587
24
24.54
ROIC%
16.07
17.10
17.80
17.02
16.05
16.05
18.28
19.40
19.90
21.22
3.53
19.40
17.45
65
14.51
Return on equity%
0.40
3.06
1.83
1.59
4.47
6.07
5.03
5.18
6.53
4.35
2.23
5.18
4.41
41
18.95
Return on assets%
25.92
27.67
24.88
26.09
25.28
25.79
25.47
23.59
23.85
25.37
20.89
25.37
25.42
75
15.74
EPSE£
30.92
30.41
31.09
35.26
38.31
42.88
41.54
40.66
44.68
47.41
17.24
4.35%
6.15%
—
28.18
EPS growth%
3.99
5.95
7.03
4.10
1.30
2.98
2.21
1.56
2.42
5.19
11.98
2.42
3.48
75
18.95
Bookvalue per shE£
24.81
22.95
24.95
22.20
24.15
23.40
20.85
22.61
19.50
19.38
27.61
(4.30%)
(3.28%)
—
18.99
FCF per shareE£
8.38
9.53
11.04
12.36
12.28
14.49
15.74
15.10
16.95
17.19
27.77
6.96%
7.11%
—
13.54
Dividend per shE£
15.00
13.32
13.47
12.87
12.18
11.45
11.15
10.74
9.20
8.47
29.40
(7.00%)
(6.17%)
—
16.22
Div yield (avg)%
6.43
3.87
3.08
1.81
0.48
1.34
0.40
2.68
0.40
0.40
29.49
0.40
1.57
22
4.85
Payout ratio%
7.65
6.32
7.60
5.66
6.94
6.00
7.63
7.14
8.99
10.43
29.74
7.63
7.37
54
49.22
Shares (diluted)M
82.05
81.82
81.80
85.72
93.38
108.9
109.4
124.1
131.7
141.1
51.05
8.61%
7.19%
36
5.73
Buyback yield%
13.19
14.36
16.76
16.49
17.15
17.89
18.14
16.04
13.58
10.62
18.27
16.04
16.26
71
1.585
D/E ratiox
0.159
0.175
0.200
0.229
0.242
0.223
0.212
0.202
0.189
0.216
1.140
0.212
0.207
31
2.305
Enterprise valueE£B
0.153
0.156
0.175
0.167
0.188
0.186
0.196
0.219
0.210
0.221
1.619
3.31%
3.72%
85
2.099
LT debtE£B
4.137
4.113
4.714
5.090
6.099
6.488
7.195
7.730
8.625
9.985
0.885
10.36%
11.23%
90
Revenue
E£2.196B
2.62%
1.00×
Cost of revenue
E£1.198B
2.34%
0.97×
Operating expenses
E£451.0M
2.91%
1.03×
Property and equipment
16.82%
Spread over hurdle
(17.67%)