10.54
RevenueE£B
30.45
31.92
34.93
36.75
39.05
42.58
45.79
49.39
52.26
56.43
10.88
7.64%
7.10%
13
23.16
Revenue growth%
25.81
26.56
27.96
30.50
28.31
28.69
29.02
31.44
34.25
35.63
13.42
31.44
28.85
70
20.81
Gross margin%
10.03
11.90
9.84
12.13
10.93
11.89
10.35
9.02
7.24
4.49
15.90
9.02
10.19
93
28.43
Operating margin%
0.40
2.02
1.30
0.40
2.60
0.49
1.79
0.40
1.30
0.40
10.52
0.49
0.89
50
3.79
Net margin%
14.17
15.36
15.64
15.68
12.81
14.35
16.65
17.19
20.01
17.98
23.66
17.19
15.66
31
8.363
P/E ratio (avg)x
27.69
23.86
22.06
18.85
19.41
18.72
19.28
18.22
18.68
16.41
35.05
18.68
19.07
21
13.51
EV/EBITx
11.20
10.77
10.48
11.81
12.11
12.71
14.29
14.22
13.80
13.02
11.21
13.80
12.41
59
15.31
FCF yield (avg)%
1.54
2.93
5.79
4.41
6.26
8.05
8.56
9.07
10.48
9.17
18.31
9.07
7.16
33
15.49
FCF margin%
8.78
9.74
11.05
12.04
12.24
13.67
15.39
13.29
11.23
13.40
27.01
13.40
12.14
75
1.386
FCF / Net incomex
0.914
0.909
0.803
0.873
0.824
0.858
0.875
0.869
0.867
0.876
1.539
0.869
0.871
24
9.98
ROIC%
18.90
20.04
17.86
16.63
13.66
11.20
11.85
12.85
10.38
11.84
29.06
11.84
13.25
88
3.88
Return on equity%
25.06
26.18
26.46
24.27
23.93
24.37
26.41
23.60
24.92
25.38
3.37
24.92
24.99
64
29.67
Return on assets%
21.22
19.34
21.07
19.60
22.00
24.41
22.03
19.96
20.60
22.43
19.67
22.03
21.14
69
7.78
EPSE£
10.23
9.58
9.71
10.37
9.68
9.60
9.97
9.88
9.80
10.87
8.15
2.35%
(0.02%)
—
10.32
EPS growth%
24.34
23.33
25.33
28.10
28.08
27.76
28.54
27.89
29.56
29.18
23.67
28.54
27.99
17
9.11
Bookvalue per shE£
12.63
14.35
14.25
14.53
14.05
15.57
17.18
20.01
20.03
21.99
6.33
9.37%
6.06%
—
11.35
FCF per shareE£
16.99
19.98
23.55
28.29
33.39
38.92
41.31
47.29
54.16
56.33
15.21
11.03%
14.31%
—
10.34
Dividend per shE£
7.49
6.89
7.09
7.56
8.59
9.19
9.94
9.33
8.70
9.96
3.22
3.00%
4.36%
—
5.96
Div yield (avg)%
24.09
26.97
24.42
27.35
26.99
28.44
26.92
24.67
23.77
25.91
26.89
25.91
26.41
83
21.56
Payout ratio%
0.40
0.40
2.19
3.20
1.63
2.34
5.09
7.09
8.52
10.68
3.93
7.09
2.77
87
1.999
Shares (diluted)B
2.996
3.456
3.327
3.924
3.851
4.054
4.205
4.549
4.973
5.533
2.007
7.51%
8.02%
11
27.25
Buyback yield%
14.96
17.67
16.93
17.87
20.41
22.26
22.76
21.28
21.68
24.18
10.87
22.26
20.84
17
1.574
D/E ratiox
2.705
2.964
3.146
3.243
3.503
3.579
3.974
3.970
4.710
4.787
1.684
3.974
3.541
11
51.87
Enterprise valueE£B
46.36
42.68
42.41
43.17
45.89
45.55
49.12
51.32
55.60
52.25
45.55
2.63%
1.76%
14
38.57
LT debtE£B
28.11
29.25
32.03
36.51
38.61
36.83
41.54
43.58
47.67
44.60
20.78
2.93%
5.28%
77
Revenue
E£56.43B
7.10%
1.00×
Cost of revenue
E£22.90B
7.02%
0.99×
Operating expenses
E£13.52B
7.23%
1.01×
Goodwill & intangibles
16.53%
Spread over hurdle
(9.12%)