1.361
RevenueE£B
0.824
0.887
0.939
1.001
1.079
1.161
1.279
1.389
1.514
1.647
1.507
8.84%
8.01%
60
11.76
Revenue growth%
22.84
20.70
21.84
22.97
22.83
22.19
23.47
22.79
24.45
22.64
6.20
22.79
22.81
22
5.17
Gross margin%
5.31
6.40
5.60
4.64
4.28
6.50
4.63
1.92
2.32
4.78
9.68
4.63
4.71
6
19.06
Operating margin%
11.45
13.99
16.28
14.38
17.08
15.42
15.49
16.72
15.93
15.89
7.86
15.89
15.69
75
10.28
Net margin%
28.88
26.45
24.55
27.03
26.34
28.68
27.36
24.38
22.88
24.56
29.27
24.56
26.40
22
11.73
P/E ratio (avg)x
31.40
36.96
43.13
49.13
50.85
51.10
52.69
53.04
56.60
59.03
18.89
53.04
50.97
20
28.95
EV/EBITx
35.27
40.69
44.25
51.62
56.09
57.30
58.69
68.38
79.47
84.10
13.61
68.38
56.70
63
11.95
FCF yield (avg)%
15.60
17.97
19.88
21.69
19.15
17.52
16.59
18.71
17.72
15.77
9.99
17.52
17.85
39
18.50
FCF margin%
34.80
36.46
38.23
40.99
41.79
39.54
37.98
38.52
39.62
40.47
15.10
39.54
39.03
22
0.333
FCF / Net incomex
1.538
1.712
1.559
1.684
1.672
1.777
1.660
1.754
1.883
2.071
1.392
1.777
1.698
48
21.10
ROIC%
12.94
12.76
12.93
15.37
16.93
18.43
19.06
18.51
19.64
19.27
23.50
19.06
17.68
69
29.04
Return on equity%
14.22
13.95
15.49
17.80
16.95
15.63
18.16
15.95
14.21
12.58
7.79
15.63
15.56
51
20.82
Return on assets%
16.19
14.19
11.42
10.81
9.37
8.96
7.70
9.96
8.58
10.62
20.85
8.96
10.29
28
0.21
EPSE£
0.18
0.21
0.21
0.20
0.22
0.24
0.23
0.24
0.25
0.29
0.23
5.19%
6.20%
—
21.98
EPS growth%
34.32
37.06
37.19
34.65
32.50
30.90
30.64
28.21
28.68
30.34
24.47
30.34
31.70
50
0.44
Bookvalue per shE£
0.22
0.20
0.18
0.18
0.16
0.15
0.15
0.15
0.15
0.16
0.25
0.41%
(3.08%)
—
0.09
FCF per shareE£
0.31
0.34
0.32
0.35
0.33
0.37
0.36
0.33
0.36
0.40
0.50
3.51%
2.31%
—
0.17
Dividend per shE£
0.59
0.66
0.68
0.70
0.77
0.87
0.89
0.88
0.91
0.99
0.26
5.14%
6.98%
—
6.04
Div yield (avg)%
1.58
1.00
0.40
1.66
2.33
4.77
4.41
3.24
2.43
0.53
3.49
3.24
1.99
62
26.13
Payout ratio%
21.82
22.94
23.31
24.36
24.37
25.82
25.24
23.15
22.30
21.23
16.07
23.15
23.23
78
1.989
Shares (diluted)B
1.711
1.683
1.851
1.637
1.799
1.738
1.782
1.773
1.657
1.546
2.077
(2.98%)
(1.82%)
17
2.21
Buyback yield%
11.61
9.65
10.17
12.37
14.39
12.33
15.20
12.69
12.12
15.00
16.59
12.69
12.35
48
0.859
D/E ratiox
0.139
0.138
0.134
0.135
0.120
0.122
0.127
0.139
0.133
0.146
1.040
0.133
0.134
22
1.722
Enterprise valueE£B
2.022
2.205
2.313
2.322
2.347
2.814
3.276
3.726
4.022
4.320
0.141
12.97%
8.04%
27
391.0
LT debtE£M
263.8
278.2
293.0
295.8
344.8
374.9
430.4
478.7
547.0
613.7
717.2
12.23%
9.03%
19
Revenue
E£1.647B
8.01%
1.00×
Cost of revenue
E£1.040B
7.91%
0.99×
Operating expenses
E£274.8M
8.20%
1.02×
Goodwill & intangibles
17.38%
Cash and investments
15.96%
Spread over hurdle
(7.49%)