0.167
RevenueE£B
1.211
1.236
1.279
1.350
1.376
1.409
1.452
1.473
1.534
1.557
0.184
2.50%
2.83%
54
20.42
Revenue growth%
7.33
9.76
12.18
11.25
13.23
15.35
16.79
16.17
17.29
14.75
6.53
16.17
13.99
44
4.89
Gross margin%
3.40
1.35
3.08
4.32
4.20
6.58
8.32
8.39
8.15
7.59
8.18
8.15
5.45
27
5.05
Operating margin%
8.76
9.62
8.31
6.97
5.62
6.56
8.21
7.73
7.13
7.71
14.14
7.71
7.72
68
25.69
Net margin%
19.60
17.21
16.66
17.89
17.75
16.19
15.99
15.39
14.00
11.28
22.67
15.39
16.43
12
26.77
P/E ratio (avg)x
41.17
42.64
44.26
43.83
42.20
45.34
49.30
51.32
57.14
61.59
14.54
51.32
44.80
61
34.78
EV/EBITx
34.25
36.97
37.72
35.22
31.53
32.98
35.96
36.27
32.18
34.53
6.208
34.53
34.88
81
5.23
FCF yield (avg)%
17.11
19.53
18.58
16.54
16.27
14.79
17.29
17.02
15.92
15.67
12.25
15.92
16.78
50
16.35
FCF margin%
2.70
5.44
7.64
8.62
7.36
6.74
9.37
8.92
7.73
5.28
22.53
7.73
7.50
12
1.012
FCF / Net incomex
0.317
0.316
0.343
0.335
0.344
0.352
0.324
0.314
0.324
0.342
1.374
0.324
0.329
90
10.51
ROIC%
20.78
21.65
19.14
17.79
15.29
15.87
16.18
15.45
15.69
14.08
25.57
15.69
16.02
80
12.79
Return on equity%
27.18
28.31
26.55
26.11
24.20
27.01
24.88
23.60
25.73
23.65
22.08
24.88
25.92
44
16.11
Return on assets%
9.72
6.85
6.85
6.45
4.79
5.17
2.26
1.06
1.14
2.65
20.78
2.26
4.98
39
31.57
EPSE£
43.50
47.17
53.08
61.28
64.53
66.94
73.24
82.14
88.64
96.56
34.38
8.40%
8.67%
—
23.24
EPS growth%
5.28
5.93
5.53
7.51
5.49
7.46
5.17
5.52
3.31
4.84
5.15
5.17
5.50
89
67.91
Bookvalue per shE£
60.27
57.08
56.69
53.33
59.29
68.30
73.01
74.44
76.24
75.55
14.91
4.97%
1.56%
—
16.91
FCF per shareE£
79.96
85.37
86.51
98.54
106.97
109.05
103.85
109.34
103.01
112.23
16.94
0.96%
2.99%
—
33.18
Dividend per shE£
24.13
24.10
21.89
19.53
18.88
16.90
15.66
15.47
13.97
14.29
68.70
(5.42%)
(6.17%)
—
11.85
Div yield (avg)%
23.06
25.16
24.47
21.81
21.41
20.57
18.60
21.01
18.01
19.02
4.84
19.02
21.21
70
26.80
Payout ratio%
26.43
26.94
28.88
31.79
33.79
36.00
37.89
35.75
35.20
37.09
29.80
36.00
34.49
25
7.580
Shares (diluted)M
10.05
10.95
11.73
12.89
13.83
13.67
15.61
15.58
16.02
16.02
7.332
3.00%
6.23%
18
16.56
Buyback yield%
2.29
0.40
0.40
0.40
2.99
1.17
0.40
1.50
0.45
0.40
4.63
0.45
0.43
35
0.886
D/E ratiox
2.038
2.181
2.346
2.268
2.449
2.730
3.246
3.513
3.716
3.923
1.728
3.513
2.589
58
0.284
Enterprise valueE£B
0.721
0.727
0.820
0.958
0.939
0.968
1.141
1.218
1.288
1.349
0.635
7.51%
7.01%
48
0.098
LT debtE£B
1.406
1.650
1.941
1.972
2.247
2.327
2.281
2.385
2.521
2.767
0.427
4.25%
7.25%
82
Revenue
E£1.557B
2.83%
1.00×
Cost of revenue
E£1.090B
2.83%
1.00×
Operating expenses
E£342.2M
3.48%
1.07×
Goodwill & intangibles
17.06%
Cash and investments
16.74%
Spread over hurdle
(17.43%)