1.740
RevenueE£B
3.420
3.668
3.922
4.239
4.432
4.748
5.054
5.331
5.515
5.947
1.873
6.06%
6.42%
38
14.94
Revenue growth%
13.20
14.81
12.15
14.01
15.99
18.93
17.60
18.28
17.15
16.68
28.36
17.60
16.33
52
17.73
Gross margin%
20.43
23.23
20.52
22.50
24.91
23.97
25.38
25.18
24.29
21.77
23.34
24.29
23.60
39
7.32
Operating margin%
8.28
8.80
7.84
5.93
6.32
3.49
2.96
4.16
5.96
3.55
24.97
3.55
5.94
80
14.66
Net margin%
1.99
4.16
1.27
1.33
0.40
0.42
0.40
1.98
0.40
0.40
23.24
0.40
0.85
20
26.27
P/E ratio (avg)x
27.64
27.58
27.69
28.00
28.69
30.45
32.69
31.13
28.47
30.82
35.81
30.82
28.58
61
7.568
EV/EBITx
32.98
34.97
38.81
34.00
37.43
34.96
31.64
27.74
26.67
26.81
9.048
27.74
33.49
13
16.69
FCF yield (avg)%
3.87
1.66
0.40
1.35
0.40
0.59
0.40
1.83
1.05
0.40
9.17
0.59
0.82
53
6.29
FCF margin%
20.96
22.17
23.17
22.45
25.37
27.24
25.31
26.91
25.69
28.39
14.46
26.91
25.34
75
0.384
FCF / Net incomex
2.871
2.747
2.769
2.991
3.465
4.067
4.764
4.565
5.108
5.563
1.577
4.764
3.766
11
12.72
ROIC%
24.68
27.11
27.59
28.73
27.99
26.03
25.39
23.14
22.55
25.29
25.32
25.29
25.71
8
5.43
Return on equity%
6.88
8.77
11.14
10.81
9.35
10.40
10.06
11.36
11.61
9.81
8.35
10.40
10.23
41
28.95
Return on assets%
5.42
5.20
4.41
2.94
3.42
3.64
1.24
0.40
1.09
3.93
24.21
1.24
3.53
87
0.45
EPSE£
0.33
0.32
0.38
0.37
0.41
0.42
0.44
0.48
0.45
0.52
0.49
4.91%
4.33%
—
7.25
EPS growth%
14.36
16.31
16.20
18.46
19.18
20.77
21.12
20.35
20.25
22.71
11.81
20.77
19.72
39
0.52
Bookvalue per shE£
0.49
0.47
0.48
0.53
0.54
0.60
0.59
0.57
0.59
0.58
0.40
1.32%
0.73%
—
0.11
FCF per shareE£
0.46
0.42
0.37
0.39
0.36
0.38
0.36
0.37
0.36
0.38
0.54
1.16%
(1.06%)
—
0.44
Dividend per shE£
0.40
0.33
0.29
0.31
0.27
0.24
0.23
0.24
0.26
0.27
0.30
0.22%
(3.51%)
—
8.28
Div yield (avg)%
20.02
18.64
20.47
22.57
24.53
26.66
28.45
31.00
31.67
33.26
27.96
31.00
25.59
88
15.64
Payout ratio%
11.04
9.51
11.68
10.64
8.02
5.11
3.48
2.10
4.34
6.02
6.23
4.34
7.02
93
4.154
Shares (diluted)B
5.292
5.421
5.399
5.786
5.702
5.303
5.555
6.204
5.596
5.160
4.322
(1.98%)
0.11%
31
9.16
Buyback yield%
20.27
18.55
15.69
17.95
17.20
17.58
19.98
20.72
22.43
24.24
13.98
20.72
19.26
5
0.498
D/E ratiox
0.252
0.220
0.195
0.170
0.178
0.174
0.175
0.162
0.163
0.142
1.167
0.163
0.175
53
2.532
Enterprise valueE£B
1.662
1.860
1.879
1.841
1.724
1.932
1.838
1.893
1.837
2.061
2.450
3.63%
1.52%
76
1.085
LT debtE£B
3.195
3.712
4.041
4.272
4.664
4.709
5.701
6.799
8.196
8.155
2.070
11.82%
9.91%
47
Revenue
E£5.947B
6.42%
1.00×
Cost of revenue
E£3.069B
6.35%
0.99×
Operating expenses
E£1.186B
6.41%
1.00×
Property and equipment
17.22%
Cash and investments
14.59%
Spread over hurdle
22.89%