0.467
RevenueE£B
3.075
3.147
3.264
3.392
3.440
3.496
3.607
3.799
3.984
4.201
0.510
4.08%
3.68%
80
17.33
Revenue growth%
10.58
10.91
10.40
8.09
5.70
6.66
6.54
4.55
4.38
6.20
23.92
6.20
6.60
51
17.14
Gross margin%
22.73
25.16
22.35
22.39
22.00
21.84
19.04
17.22
14.72
17.33
9.94
17.33
21.92
6
14.20
Operating margin%
23.02
24.67
26.08
28.61
31.47
34.23
33.83
31.42
30.01
29.02
26.48
31.42
29.52
85
5.14
Net margin%
8.94
6.06
6.37
6.93
9.37
6.41
8.61
8.39
8.96
11.54
7.72
8.61
8.50
21
16.84
P/E ratio (avg)x
30.35
30.83
31.91
31.58
30.37
33.09
35.37
33.65
31.23
30.22
26.29
33.09
31.41
34
28.96
EV/EBITx
39.93
43.75
50.84
50.13
53.98
53.84
61.59
62.91
62.37
65.25
21.43
62.37
53.91
41
16.77
FCF yield (avg)%
19.94
19.47
16.91
15.01
17.26
17.01
17.90
15.41
16.51
19.08
7.51
17.01
17.14
57
12.68
FCF margin%
20.85
21.52
22.17
22.64
24.39
25.49
22.81
23.62
20.97
23.43
17.38
23.43
22.72
52
0.245
FCF / Net incomex
0.745
0.689
0.654
0.662
0.700
0.761
0.732
0.749
0.709
0.748
0.313
0.748
0.720
9
23.34
ROIC%
10.98
8.84
11.35
9.18
8.79
7.83
10.59
12.14
10.80
9.77
24.95
10.59
10.18
48
13.83
Return on equity%
19.61
22.23
23.89
22.11
20.63
21.60
23.60
23.17
25.73
25.99
20.46
23.60
22.70
7
3.76
Return on assets%
6.45
6.34
8.85
7.20
5.29
6.72
9.36
9.91
10.92
8.63
12.28
9.36
7.92
19
6.04
EPSE£
15.36
17.73
18.60
19.27
21.83
25.11
26.83
29.63
29.79
32.76
6.60
8.46%
7.82%
—
25.96
EPS growth%
20.59
18.15
16.20
16.87
13.94
15.30
16.71
13.73
16.46
14.69
15.60
15.30
16.33
7
2.99
Bookvalue per shE£
2.40
2.36
2.16
2.22
1.99
1.87
1.73
1.57
1.45
1.41
5.51
(6.74%)
(6.05%)
—
4.14
FCF per shareE£
15.31
14.90
14.20
13.91
14.55
15.84
14.98
17.17
18.88
20.27
8.53
6.86%
3.15%
—
7.68
Dividend per shE£
7.02
7.05
7.51
7.57
7.48
7.21
6.57
6.36
6.96
7.09
11.99
(1.06%)
(0.62%)
—
10.72
Div yield (avg)%
6.10
4.16
3.37
5.59
4.94
7.35
5.02
3.74
6.12
8.42
11.18
6.12
5.31
80
23.97
Payout ratio%
1.34
0.40
0.40
2.65
5.24
7.84
10.19
10.78
13.15
12.42
22.93
10.78
6.54
70
168.2
Shares (diluted)M
234.3
229.9
270.3
308.8
336.1
341.5
389.5
413.8
429.5
452.7
170.0
6.14%
6.22%
33
22.21
Buyback yield%
20.50
19.82
19.99
22.37
25.21
23.14
25.69
27.78
28.80
26.30
5.40
26.30
24.18
54
1.746
D/E ratiox
2.058
2.288
2.687
2.702
2.637
3.046
2.972
3.144
3.641
3.852
1.153
3.144
2.837
75
3.023
Enterprise valueE£B
3.149
3.146
3.040
3.235
3.332
3.595
4.135
4.405
4.153
3.933
0.581
3.37%
2.09%
73
2.326
LT debtE£B
2.604
2.474
2.839
3.065
3.519
3.505
3.672
4.088
4.202
4.737
0.279
6.13%
6.71%
71
Revenue
E£4.201B
3.68%
1.00×
Cost of revenue
E£2.941B
3.68%
1.00×
Operating expenses
E£695.6M
4.16%
1.05×
Goodwill & intangibles
16.79%
Cash and investments
14.91%
Spread over hurdle
(16.62%)