8.183
RevenueE£B
5.655
6.075
6.480
7.040
7.634
8.353
8.811
9.609
10.30
11.11
9.146
7.79%
7.71%
86
27.53
Revenue growth%
10.45
11.44
9.86
7.57
10.29
11.50
12.74
13.48
11.84
9.14
6.19
11.84
10.94
43
17.06
Gross margin%
13.74
11.00
11.18
8.91
8.99
10.28
8.34
7.09
5.74
6.90
24.87
7.09
8.95
50
6.25
Operating margin%
9.35
6.67
8.61
9.27
10.66
7.86
9.50
7.48
8.34
8.46
8.76
8.34
8.53
39
11.24
Net margin%
31.07
30.81
27.92
26.28
23.94
24.79
25.79
27.44
29.96
31.18
10.38
27.44
27.68
40
12.59
P/E ratio (avg)x
16.73
17.79
19.34
22.94
27.10
26.43
29.13
30.50
35.05
40.73
15.20
30.50
26.77
28
18.74
EV/EBITx
12.65
14.43
14.13
13.87
15.25
17.06
18.68
19.01
21.45
22.14
25.99
19.01
16.15
81
9.60
FCF yield (avg)%
14.49
16.49
17.21
15.41
15.97
15.20
16.80
15.63
14.71
14.64
11.38
15.20
15.52
10
27.13
FCF margin%
26.63
28.38
29.33
26.45
27.66
30.31
32.73
32.12
34.10
36.33
25.73
32.73
29.82
92
1.451
FCF / Net incomex
1.340
1.276
1.098
1.164
1.143
1.087
1.155
1.196
1.018
0.861
0.471
1.087
1.149
64
19.26
ROIC%
28.17
27.71
25.23
27.18
30.04
28.90
30.15
28.76
29.45
28.02
19.18
28.90
28.47
28
3.84
Return on equity%
20.60
20.00
19.53
21.86
19.70
21.76
24.36
26.40
27.64
30.23
7.03
26.40
21.81
70
14.51
Return on assets%
26.01
28.43
28.60
26.30
25.63
27.51
25.24
22.30
23.38
24.60
21.74
24.60
25.82
38
0.57
EPSE£
0.91
0.96
1.14
1.12
1.25
1.27
1.40
1.56
1.51
1.67
0.61
6.03%
7.45%
—
12.74
EPS growth%
0.40
1.70
3.67
6.60
4.40
1.53
2.00
0.46
1.47
3.60
8.98
1.53
1.85
88
0.17
Bookvalue per shE£
1.02
0.96
1.00
0.97
0.97
0.92
0.85
0.89
0.81
0.90
0.59
(1.57%)
(0.54%)
—
0.76
FCF per shareE£
0.28
0.32
0.33
0.40
0.45
0.45
0.51
0.50
0.55
0.55
0.84
4.05%
7.75%
—
0.27
Dividend per shE£
0.37
0.35
0.35
0.33
0.32
0.29
0.31
0.27
0.28
0.27
0.45
(3.27%)
(1.89%)
—
10.49
Div yield (avg)%
3.91
2.36
2.96
5.76
2.98
4.49
4.99
2.66
2.94
5.54
19.01
4.49
3.45
64
23.39
Payout ratio%
0.54
0.40
1.29
3.12
2.34
3.75
1.17
1.76
1.23
4.13
10.55
1.76
1.52
39
3.732
Shares (diluted)B
4.602
5.350
5.027
5.470
5.120
5.702
5.790
6.051
5.792
6.542
3.603
5.02%
3.62%
28
19.75
Buyback yield%
18.62
19.05
16.74
17.15
16.40
18.05
16.16
14.93
14.54
15.39
11.37
15.39
16.57
41
0.560
D/E ratiox
3.041
2.962
3.519
3.909
3.825
4.077
4.668
4.590
4.991
4.858
1.642
4.668
3.993
6
3.841
Enterprise valueE£B
11.28
11.27
11.99
12.02
12.39
13.11
13.83
14.96
15.55
18.13
5.791
7.91%
4.83%
12
9.241
LT debtE£B
1.329
1.529
1.553
1.559
1.542
1.807
2.152
2.253
2.627
2.786
0.404
12.56%
7.49%
42
Revenue
E£11.11B
7.71%
1.00×
Cost of revenue
E£7.775B
7.71%
1.00×
Operating expenses
E£2.141B
7.88%
1.02×
Spread over hurdle
(11.91%)