0.538
RevenueE£B
0.949
0.994
1.032
1.075
1.130
1.144
1.164
1.182
1.227
1.243
0.565
1.92%
3.26%
55
26.28
Revenue growth%
1.83
0.40
2.75
4.31
5.52
7.11
8.16
5.37
6.91
5.16
2.72
6.91
5.27
34
21.53
Gross margin%
30.82
29.42
30.20
30.50
27.93
30.10
31.99
31.19
31.74
31.79
6.73
31.74
30.66
23
25.76
Operating margin%
12.84
11.26
10.95
9.06
11.78
12.05
11.72
12.43
15.28
15.74
29.88
12.43
11.92
73
2.14
Net margin%
30.25
27.82
29.00
26.97
24.04
22.76
21.54
23.14
20.33
22.00
19.48
22.00
23.59
58
16.20
P/E ratio (avg)x
9.231
9.608
9.737
9.156
9.221
9.008
7.800
7.652
8.008
8.033
26.53
8.008
9.082
22
29.88
EV/EBITx
48.63
51.36
49.95
56.11
60.80
67.20
73.35
75.36
79.17
93.05
23.18
75.36
64.00
92
22.52
FCF yield (avg)%
5.50
8.41
11.37
14.18
16.08
17.57
20.49
18.74
17.30
14.62
7.82
17.57
15.35
64
22.01
FCF margin%
18.42
15.57
18.40
16.78
18.76
20.83
19.49
19.23
21.19
18.85
2.31
19.49
18.80
84
0.852
FCF / Net incomex
0.697
0.836
0.918
1.089
1.137
1.135
1.242
1.462
1.675
1.697
0.901
1.462
1.136
92
22.70
ROIC%
26.98
25.84
26.85
29.57
29.25
26.26
28.64
29.20
30.39
29.94
10.97
29.20
28.92
57
3.49
Return on equity%
0.40
1.31
0.40
0.79
0.95
3.76
5.68
7.70
7.99
7.66
11.34
7.66
2.54
81
2.28
Return on assets%
8.15
8.99
10.11
12.54
10.58
11.29
10.04
9.87
8.68
9.62
11.54
9.87
9.96
66
1.18
EPSE£
1.07
1.08
1.13
0.99
0.85
0.92
0.97
0.97
0.97
0.89
1.23
1.09%
(1.02%)
—
13.62
EPS growth%
25.34
23.38
21.43
23.54
21.81
21.39
19.72
19.21
19.15
18.57
12.37
19.21
21.41
80
1.11
Bookvalue per shE£
1.50
1.66
1.63
1.59
1.54
1.74
1.88
1.89
2.05
2.09
0.67
6.31%
5.01%
—
0.47
FCF per shareE£
0.88
0.94
1.12
1.14
1.19
1.37
1.58
1.90
2.13
2.51
0.80
16.09%
13.01%
—
1.13
Dividend per shE£
0.77
0.78
0.74
0.75
0.72
0.78
0.89
0.97
0.91
1.01
1.14
6.80%
3.94%
—
6.84
Div yield (avg)%
25.57
26.80
25.34
26.21
28.38
28.74
30.43
30.15
32.53
34.37
28.47
30.43
28.56
42
28.18
Payout ratio%
7.29
7.56
6.63
8.37
6.81
8.25
6.75
4.30
5.15
8.03
2.44
6.75
7.05
82
1,017
Shares (diluted)M
921.1
825.8
745.2
797.7
714.4
752.7
773.2
691.7
604.1
530.4
978.5
(5.78%)
(5.07%)
85
2.37
Buyback yield%
10.98
11.14
11.28
8.82
8.59
10.98
10.62
9.90
7.09
7.69
13.05
9.90
10.26
89
0.686
D/E ratiox
0.954
1.072
1.100
0.978
0.880
0.927
0.862
0.906
0.951
1.062
0.230
0.927
0.952
51
86.05
Enterprise valueE£M
655.2
631.6
609.3
658.1
626.6
630.2
635.9
734.5
786.4
842.5
402.3
6.10%
2.57%
88
1.096
LT debtE£B
0.891
0.929
1.045
1.001
0.916
1.019
0.967
0.992
1.117
1.105
0.336
3.83%
3.39%
32
Revenue
E£1.243B
3.26%
1.00×
Cost of revenue
E£843.3M
3.46%
1.02×
Operating expenses
E£148.5M
2.22%
0.90×
Goodwill & intangibles
17.62%
Property and equipment
15.44%
Spread over hurdle
(13.85%)