0.916
RevenueE£B
0.739
0.776
0.851
0.936
1.007
1.068
1.163
1.252
1.341
1.433
0.985
7.31%
7.45%
68
12.37
Revenue growth%
16.02
13.06
10.56
11.20
13.00
14.06
16.44
14.83
17.12
15.94
13.48
15.94
14.44
71
16.27
Gross margin%
10.78
12.68
15.04
15.66
14.41
13.83
12.36
12.18
10.69
11.21
13.48
12.18
12.52
76
5.09
Operating margin%
19.51
20.79
22.31
20.02
21.82
20.06
19.08
18.50
20.09
19.43
24.88
19.43
20.04
34
15.26
Net margin%
4.71
6.50
8.86
8.80
10.10
9.17
6.37
7.35
4.79
2.33
9.56
6.37
6.93
65
25.91
P/E ratio (avg)x
20.48
21.93
21.83
20.18
18.91
20.85
23.31
21.90
22.22
20.81
14.49
21.90
21.34
27
23.37
EV/EBITx
34.53
38.24
41.65
44.69
45.48
47.37
48.56
45.18
44.15
49.89
19.74
47.37
44.94
45
3.63
FCF yield (avg)%
11.39
11.74
12.60
13.93
16.70
19.06
17.26
18.45
16.69
14.39
29.28
17.26
15.54
56
5.88
FCF margin%
9.24
10.26
8.43
10.77
13.37
13.68
10.91
10.30
8.92
8.25
9.79
10.30
10.28
55
1.592
FCF / Net incomex
0.883
0.908
0.963
0.961
0.905
1.054
1.125
1.155
1.333
1.557
1.415
1.155
1.009
91
6.77
ROIC%
19.92
21.84
23.16
22.89
21.04
22.81
25.43
24.93
27.64
30.52
23.55
25.43
23.03
38
25.36
Return on equity%
19.00
19.53
17.77
20.09
22.24
24.32
23.42
23.35
21.70
22.86
23.49
23.35
21.97
5
7.91
Return on assets%
5.55
4.61
5.61
8.46
7.16
6.11
7.58
8.34
11.31
9.56
12.81
8.34
7.37
29
0.46
EPSE£
0.59
0.56
0.53
0.58
0.51
0.54
0.56
0.51
0.51
0.44
0.50
(2.82%)
(2.09%)
—
10.20
EPS growth%
22.31
21.92
23.24
25.30
23.94
21.96
19.16
16.49
14.21
12.01
11.06
16.49
21.94
27
0.21
Bookvalue per shE£
0.29
0.30
0.31
0.35
0.36
0.41
0.47
0.44
0.49
0.49
0.42
6.23%
5.79%
—
0.89
FCF per shareE£
0.47
0.46
0.47
0.41
0.43
0.43
0.43
0.43
0.42
0.42
0.19
(0.75%)
(0.95%)
—
0.50
Dividend per shE£
1.27
1.49
1.73
1.70
1.78
1.79
1.74
2.01
2.31
2.73
0.85
8.84%
8.21%
—
3.88
Div yield (avg)%
31.67
30.63
27.91
25.05
24.94
27.64
30.22
33.02
32.37
32.87
26.20
32.37
30.43
13
26.27
Payout ratio%
23.20
25.09
23.59
22.72
22.08
19.93
22.37
21.47
21.23
23.67
17.46
21.47
22.55
86
0.483
Shares (diluted)B
0.684
0.790
0.842
1.022
1.207
1.294
1.447
1.730
1.909
1.913
0.488
9.64%
12.97%
29
5.89
Buyback yield%
16.39
15.73
13.93
16.62
18.09
19.68
22.39
21.32
21.28
21.43
18.71
21.32
18.89
26
0.569
D/E ratiox
1.038
1.243
1.295
1.295
1.503
1.698
1.848
1.886
1.932
2.001
1.214
1.886
1.601
22
1,087
Enterprise valueE£M
463.8
458.1
518.5
536.8
531.3
601.6
561.8
616.2
623.8
606.0
638.6
2.66%
1.73%
93
0.828
LT debtE£B
1.507
1.653
1.664
1.750
1.798
1.701
1.914
1.880
1.886
1.992
0.409
2.07%
3.23%
93
Revenue
E£1.433B
7.45%
1.00×
Cost of revenue
E£865.6M
7.53%
1.01×
Operating expenses
E£283.9M
7.18%
0.98×
Property and equipment
18.18%
Goodwill & intangibles
17.36%
Spread over hurdle
(5.66%)