0.557
RevenueE£B
1.312
1.334
1.360
1.385
1.369
1.397
1.434
1.432
1.475
1.473
0.603
1.48%
1.38%
93
9.82
Revenue growth%
30.33
27.83
29.87
31.26
34.10
32.57
33.43
33.78
31.06
30.56
6.51
32.57
31.16
89
25.87
Gross margin%
17.38
18.42
16.59
19.09
17.90
15.93
15.30
18.17
18.35
15.91
8.12
15.93
17.64
74
21.84
Operating margin%
19.69
19.19
17.91
15.24
15.54
14.29
15.54
18.13
16.64
13.94
29.29
15.54
16.09
68
26.12
Net margin%
10.91
8.42
10.79
13.09
14.74
13.02
15.29
15.17
13.59
16.49
12.18
15.17
13.34
31
34.56
P/E ratio (avg)x
9.298
10.13
10.82
10.20
10.34
11.22
12.15
13.08
14.61
15.55
30.20
13.08
11.02
46
12.53
EV/EBITx
26.58
26.65
27.64
30.40
27.69
29.00
29.68
28.35
30.56
32.21
34.10
29.68
28.68
55
4.93
FCF yield (avg)%
14.74
15.61
14.07
13.34
10.48
10.87
13.19
11.93
11.47
10.92
10.84
11.47
12.56
89
23.08
FCF margin%
23.77
26.16
24.16
23.15
22.22
22.78
24.04
23.24
22.28
24.25
7.58
23.24
23.51
80
0.616
FCF / Net incomex
1.225
1.336
1.332
1.354
1.232
1.180
1.208
1.245
1.264
1.110
0.914
1.208
1.238
49
28.29
ROIC%
20.55
20.14
22.47
20.59
23.10
22.86
21.83
21.21
19.73
17.32
9.22
21.21
20.90
12
26.49
Return on equity%
19.11
20.59
22.41
24.28
21.76
24.55
27.26
27.48
30.25
32.30
24.61
27.48
24.41
22
3.99
Return on assets%
23.17
24.34
25.86
25.62
23.53
23.54
24.15
24.93
23.25
24.61
9.15
24.15
24.25
67
0.02
EPSE£
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.02
2.09%
3.53%
—
29.58
EPS growth%
6.32
4.52
7.02
7.92
9.46
9.87
10.85
10.13
7.18
8.89
9.85
9.87
8.40
16
0.02
Bookvalue per shE£
0.15
0.15
0.15
0.16
0.16
0.16
0.17
0.19
0.21
0.20
0.07
5.34%
4.59%
—
0.03
FCF per shareE£
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.07
0.07
0.08
0.11
3.27%
5.85%
—
0.06
Dividend per shE£
0.07
0.07
0.07
0.07
0.08
0.08
0.10
0.11
0.13
0.15
0.11
13.69%
8.48%
—
14.19
Div yield (avg)%
6.11
5.23
7.13
5.48
4.09
6.10
8.68
6.82
8.96
9.34
17.62
8.68
6.46
84
10.49
Payout ratio%
11.42
10.94
8.50
9.57
7.98
8.67
7.52
7.01
4.04
1.91
18.37
7.01
8.24
45
4.647
Shares (diluted)B
4.513
4.462
4.342
4.200
4.429
4.731
4.267
3.742
3.707
3.658
4.684
(3.75%)
(2.95%)
32
24.98
Buyback yield%
0.40
1.60
0.40
0.40
2.40
5.34
2.42
3.03
2.04
1.22
10.47
2.42
1.82
20
0.857
D/E ratiox
1.216
1.144
1.176
1.280
1.365
1.285
1.213
1.290
1.412
1.324
1.766
1.290
1.282
48
1.223
Enterprise valueE£B
1.301
1.321
1.257
1.346
1.194
1.103
1.114
1.178
1.292
1.419
0.356
3.51%
1.35%
22
0.123
LT debtE£B
2.267
2.483
2.575
2.722
2.986
3.587
4.097
4.113
4.117
4.619
0.551
9.12%
8.03%
40
Revenue
E£1.473B
1.38%
1.00×
Cost of revenue
E£822.1M
1.53%
1.02×
Operating expenses
E£314.0M
1.17%
0.98×
Cash and investments
15.89%
Spread over hurdle
18.13%