7.580
RevenueE£B
12.17
12.32
12.73
13.13
13.15
13.54
14.11
14.79
14.80
15.40
7.948
3.21%
2.83%
67
18.89
Revenue growth%
26.50
28.95
30.65
29.93
28.15
25.43
24.24
24.64
24.35
22.07
19.32
24.35
25.97
71
5.14
Gross margin%
19.23
19.87
18.34
17.76
15.56
18.21
15.65
16.36
15.17
12.86
9.71
15.65
17.06
92
8.87
Operating margin%
26.21
25.09
27.65
30.31
28.02
27.69
30.46
32.89
35.61
37.66
8.21
32.89
29.17
73
19.89
Net margin%
24.26
21.96
21.69
24.37
26.26
24.18
26.14
24.08
21.75
20.92
19.77
24.08
24.13
92
12.10
P/E ratio (avg)x
20.66
20.87
22.14
19.88
20.25
21.87
20.67
18.13
16.44
17.18
16.50
18.13
20.46
94
35.34
EV/EBITx
12.55
12.71
11.17
10.37
9.473
8.370
8.226
7.281
6.586
7.120
16.28
7.281
8.922
13
3.25
FCF yield (avg)%
22.60
24.09
22.21
23.76
26.22
23.41
26.05
24.33
25.74
25.18
15.37
25.18
24.21
59
15.92
FCF margin%
18.81
17.24
20.10
19.15
16.79
14.49
16.90
17.17
15.20
16.41
29.23
16.41
17.04
69
1.496
FCF / Net incomex
3.095
3.495
3.629
3.938
4.192
4.819
5.747
6.863
7.340
7.185
0.450
6.863
4.505
58
27.53
ROIC%
1.50
2.91
3.55
0.72
0.40
2.58
1.08
0.40
1.85
2.19
21.50
1.85
1.67
78
18.04
Return on equity%
20.56
19.57
17.41
15.38
16.44
17.27
20.16
21.24
23.62
25.57
7.41
21.24
19.87
36
2.18
Return on assets%
0.81
0.40
0.40
0.40
0.40
0.40
1.95
0.59
0.40
2.70
9.12
0.59
0.40
13
0.80
EPSE£
0.27
0.26
0.23
0.26
0.28
0.26
0.24
0.26
0.24
0.23
0.82
(4.24%)
(0.52%)
—
17.29
EPS growth%
17.01
19.19
20.22
20.57
21.03
22.64
25.38
26.03
27.82
29.09
4.16
26.03
21.83
59
0.43
Bookvalue per shE£
1.69
2.00
2.12
2.54
2.93
3.32
3.56
4.09
4.64
4.99
0.53
11.26%
12.12%
—
0.83
FCF per shareE£
0.97
0.84
0.86
0.73
0.75
0.71
0.67
0.70
0.76
0.65
0.43
(3.05%)
(3.32%)
—
0.86
Dividend per shE£
1.80
1.98
2.06
2.29
2.67
2.64
2.73
2.70
3.21
3.18
1.19
3.53%
7.31%
—
17.88
Div yield (avg)%
17.59
16.68
19.58
16.73
14.28
11.98
14.48
16.38
18.91
19.19
18.68
16.38
16.71
45
24.66
Payout ratio%
27.90
25.13
26.96
28.42
30.29
29.59
28.51
29.72
31.84
32.31
11.48
29.72
29.05
53
2.778
Shares (diluted)B
3.542
3.824
3.855
4.432
4.340
4.271
4.311
5.064
5.909
6.180
2.779
7.33%
7.54%
51
12.45
Buyback yield%
6.91
8.13
6.29
4.97
7.84
8.87
6.95
5.17
4.39
2.30
5.44
5.17
6.60
50
1.470
D/E ratiox
0.661
0.596
0.655
0.666
0.691
0.705
0.723
0.764
0.723
0.651
0.902
0.723
0.678
59
9.032
Enterprise valueE£B
7.122
6.280
6.868
6.270
6.256
6.219
6.642
6.250
6.628
5.730
8.685
(1.74%)
(1.40%)
89
8.616
LT debtE£B
5.170
5.138
5.041
5.469
4.834
4.894
4.862
4.572
4.830
4.441
2.276
(1.68%)
(2.30%)
86
Revenue
E£15.40B
2.83%
1.00×
Cost of revenue
E£10.78B
2.83%
1.00×
Operating expenses
E£1.986B
1.99%
0.92×
Property and equipment
15.94%
Spread over hurdle
53.58%