7.070
RevenueE£B
5.292
5.457
5.646
5.689
5.816
5.995
6.107
6.176
6.190
6.201
7.457
1.29%
1.63%
33
26.58
Revenue growth%
0.40
0.40
0.40
2.65
2.11
2.79
0.40
2.91
4.39
3.23
7.59
2.91
2.38
20
11.71
Gross margin%
18.47
20.13
21.18
22.47
25.13
22.67
21.58
21.35
23.39
26.08
13.55
22.67
22.02
48
14.39
Operating margin%
30.03
29.13
31.50
30.07
27.27
27.70
29.53
30.69
33.32
32.88
3.52
30.69
30.05
17
11.49
Net margin%
31.21
28.44
29.58
27.54
26.87
29.71
27.10
25.04
25.03
23.19
28.17
25.04
27.32
89
19.81
P/E ratio (avg)x
39.92
44.41
48.85
46.40
46.08
48.18
55.21
52.98
54.94
55.90
22.64
54.94
48.52
41
36.65
EV/EBITx
14.20
14.11
14.81
13.56
11.75
12.80
12.89
11.86
12.20
12.14
26.24
12.20
12.85
61
15.87
FCF yield (avg)%
11.76
9.25
8.59
8.09
6.51
7.51
7.00
7.67
6.71
8.76
29.38
7.51
7.88
85
13.52
FCF margin%
28.46
27.17
26.97
29.31
30.77
29.32
27.07
30.00
31.40
28.95
6.16
29.32
29.13
24
1.364
FCF / Net incomex
0.197
0.202
0.214
0.238
0.273
0.316
0.352
0.378
0.386
0.398
0.841
0.378
0.294
19
12.79
ROIC%
13.75
13.95
16.42
13.59
12.01
14.63
15.26
17.00
16.59
17.05
27.59
16.59
14.94
74
28.57
Return on equity%
21.33
22.31
24.69
24.45
26.71
26.87
26.18
26.04
27.65
25.58
3.68
26.18
25.81
58
11.96
Return on assets%
23.13
20.70
22.15
21.70
22.57
24.13
23.78
22.98
22.50
21.41
23.55
22.98
22.54
19
3.30
EPSE£
3.78
4.39
4.80
4.75
4.78
5.40
5.82
5.82
5.99
6.49
3.70
6.31%
5.72%
—
22.88
EPS growth%
7.46
4.73
4.81
2.44
4.32
5.77
6.32
4.23
6.39
7.57
24.89
6.32
5.29
90
4.34
Bookvalue per shE£
0.99
0.90
0.87
0.86
0.90
0.97
0.97
0.88
0.76
0.76
0.61
(3.32%)
(3.10%)
—
4.23
FCF per shareE£
3.71
4.14
4.00
3.83
3.61
3.52
3.14
3.35
3.42
3.25
3.77
(2.06%)
(0.85%)
—
3.70
Dividend per shE£
2.70
2.59
2.83
2.60
2.60
2.41
2.32
2.21
2.18
2.00
2.80
(5.17%)
(2.82%)
—
29.56
Div yield (avg)%
9.83
11.62
12.98
15.77
14.93
13.04
14.01
13.60
15.10
13.17
27.99
13.60
13.38
86
25.72
Payout ratio%
28.77
30.58
29.87
29.52
31.92
29.18
31.47
32.90
32.03
30.36
29.67
31.47
30.47
88
1.322
Shares (diluted)B
2.193
2.124
2.253
2.437
2.630
2.514
2.428
2.325
2.282
2.525
1.315
(0.81%)
3.06%
29
7.07
Buyback yield%
16.84
16.49
15.65
14.37
14.94
14.64
15.54
16.97
19.72
22.47
21.36
16.97
16.07
76
1.263
D/E ratiox
1.575
1.571
1.692
1.833
1.772
1.841
1.885
2.007
2.095
2.437
0.361
2.007
1.837
6
2.926
Enterprise valueE£B
0.366
0.316
0.330
0.325
0.334
0.293
0.259
0.242
0.248
0.225
2.139
(7.65%)
(6.22%)
42
5.417
LT debtE£B
5.850
6.278
6.243
5.944
6.444
7.450
8.638
9.008
9.872
9.827
0.593
8.80%
5.16%
57
Revenue
E£6.201B
1.63%
1.00×
Cost of revenue
E£3.203B
1.64%
1.00×
Operating expenses
E£1.222B
1.97%
1.03×
Spread over hurdle
(10.30%)