0.298
RevenueE£B
1.292
1.419
1.560
1.664
1.798
1.907
2.029
2.232
2.387
2.631
0.326
7.91%
8.17%
68
28.61
Revenue growth%
13.92
15.68
16.67
18.81
16.71
18.16
18.98
19.42
19.48
16.52
23.06
18.98
17.44
82
25.36
Gross margin%
0.40
1.10
1.36
4.12
1.80
2.00
3.49
4.70
1.88
4.07
9.30
3.49
1.94
81
21.13
Operating margin%
13.26
11.24
13.81
13.04
11.69
13.70
15.30
14.62
14.53
16.10
26.54
14.62
13.75
8
27.34
Net margin%
24.25
21.72
19.99
20.12
21.75
22.86
23.86
26.62
24.79
25.22
16.07
24.79
23.36
59
33.39
P/E ratio (avg)x
12.73
13.76
14.60
14.17
13.78
12.82
11.47
9.857
9.048
8.861
26.47
9.857
12.78
71
36.99
EV/EBITx
21.98
23.17
21.33
20.66
20.42
20.11
17.73
17.47
16.55
14.30
9.582
17.47
20.27
41
4.44
FCF yield (avg)%
19.06
21.60
20.58
21.57
22.57
21.31
19.68
21.30
18.38
18.82
26.82
19.68
20.94
56
2.07
FCF margin%
18.80
17.60
19.02
21.53
21.29
19.19
21.92
24.09
24.42
27.23
11.76
24.09
21.41
34
0.980
FCF / Net incomex
1.472
1.559
1.735
2.022
2.158
2.253
2.283
2.344
2.543
2.421
1.120
2.344
2.206
76
4.75
ROIC%
29.54
28.86
26.68
28.54
30.85
29.26
26.96
26.26
25.81
27.69
26.19
26.96
28.11
67
22.03
Return on equity%
15.26
13.19
15.11
13.72
12.54
13.00
10.51
7.89
8.29
8.03
27.47
8.29
12.77
68
8.97
Return on assets%
11.91
14.21
11.83
11.78
9.64
7.52
6.78
4.25
6.03
3.70
23.91
6.03
8.58
15
0.05
EPSE£
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.06
3.35%
0.45%
—
20.10
EPS growth%
16.20
14.34
12.16
11.86
13.95
11.01
9.19
7.63
8.12
10.56
7.64
9.19
11.44
28
0.06
Bookvalue per shE£
0.14
0.15
0.16
0.16
0.15
0.15
0.17
0.18
0.21
0.22
0.19
7.59%
3.92%
—
0.18
FCF per shareE£
0.11
0.10
0.10
0.11
0.12
0.13
0.13
0.12
0.14
0.15
0.14
5.27%
3.17%
—
0.10
Dividend per shE£
0.16
0.17
0.17
0.16
0.14
0.14
0.13
0.13
0.12
0.12
0.18
(3.26%)
(2.24%)
—
28.36
Div yield (avg)%
34.72
36.87
39.28
37.88
36.99
35.94
34.08
32.39
34.60
33.93
12.80
34.08
35.33
93
17.47
Payout ratio%
16.86
19.54
22.04
21.43
22.60
23.14
25.22
27.19
27.14
30.04
13.61
27.14
22.87
51
5.207
Shares (diluted)B
5.360
5.869
6.271
5.803
6.143
5.608
5.024
5.369
5.275
5.634
5.330
(1.72%)
1.33%
47
3.75
Buyback yield%
7.87
8.77
8.83
11.34
10.24
10.73
11.14
12.54
15.23
15.18
15.94
12.54
10.94
58
1.597
D/E ratiox
0.142
0.146
0.135
0.130
0.121
0.106
0.116
0.107
0.099
0.097
1.304
0.106
0.119
76
3.068
Enterprise valueE£B
2.907
2.863
3.013
3.428
3.885
3.946
3.900
4.055
4.604
5.499
2.286
7.19%
8.31%
60
3.417
LT debtE£B
4.270
3.970
3.859
4.156
4.377
4.531
4.536
4.520
4.129
4.333
0.176
(0.20%)
—
14
Revenue
E£2.631B
8.17%
1.00×
Cost of revenue
E£1.617B
8.27%
1.01×
Operating expenses
E£332.2M
7.27%
0.92×
Cash and investments
18.23%
Goodwill & intangibles
13.97%
Spread over hurdle
(12.02%)