0.371
Revenue£B
1.111
1.122
1.154
1.197
1.240
1.252
1.308
1.328
1.398
1.477
0.411
3.56%
3.21%
78
16.92
Revenue growth%
15.75
16.52
15.58
14.30
13.37
14.82
12.87
14.38
14.14
12.95
16.75
14.14
14.34
86
3.76
Gross margin%
8.84
11.13
9.79
12.00
14.57
14.53
16.90
14.04
13.48
11.82
2.80
14.04
12.74
81
15.51
Operating margin%
12.33
10.00
11.78
8.92
9.48
7.74
8.78
8.82
10.75
12.88
26.97
8.82
9.74
63
7.18
Net margin%
17.23
15.74
14.64
16.21
13.68
12.92
15.57
13.11
13.75
12.70
5.71
13.11
14.20
51
36.54
P/E ratio (avg)x
23.63
22.55
21.74
24.99
25.57
24.52
23.13
23.62
23.55
25.06
24.19
23.62
23.62
95
9.870
EV/EBITx
15.58
15.46
16.88
17.47
16.04
14.88
14.67
14.61
15.59
15.82
7.319
14.88
15.59
13
12.80
FCF yield (avg)%
19.48
19.13
17.17
17.68
20.24
20.10
20.71
20.80
20.88
23.54
2.28
20.80
20.17
83
14.08
FCF margin%
11.51
13.89
12.79
14.65
15.32
17.90
18.67
17.75
18.52
18.25
27.95
18.25
16.54
43
1.662
FCF / Net incomex
1.659
1.773
1.729
1.755
1.719
1.568
1.572
1.521
1.552
1.649
0.369
1.568
1.654
10
5.28
ROIC%
13.64
11.71
9.06
8.10
6.42
8.89
7.65
8.22
7.41
8.13
25.54
8.13
8.17
24
2.41
Return on equity%
17.26
19.08
18.22
16.61
15.63
14.86
16.97
19.74
20.99
19.99
28.32
19.74
17.74
16
18.47
Return on assets%
11.18
13.19
14.09
11.81
9.46
8.77
6.87
9.52
12.47
10.65
18.65
9.52
10.92
37
0.13
EPS£
0.18
0.20
0.20
0.20
0.17
0.17
0.16
0.16
0.17
0.18
0.13
1.09%
(0.69%)
—
6.36
EPS growth%
18.83
20.58
20.69
18.16
20.00
22.70
23.02
23.67
22.05
19.18
25.66
22.70
20.63
32
0.08
Bookvalue per sh£
0.06
0.07
0.08
0.08
0.08
0.07
0.07
0.08
0.07
0.07
0.18
(1.54%)
2.35%
—
0.16
FCF per share£
0.42
0.50
0.51
0.62
0.69
0.81
0.96
1.10
1.33
1.36
0.12
14.53%
12.59%
—
0.14
Dividend per sh£
0.22
0.26
0.25
0.30
0.29
0.31
0.34
0.34
0.38
0.43
0.25
7.97%
8.20%
—
27.20
Div yield (avg)%
31.76
29.64
29.21
27.76
29.99
30.14
29.01
29.15
26.84
26.88
18.30
29.01
29.18
35
22.85
Payout ratio%
29.86
32.73
32.92
30.39
30.17
31.00
32.27
32.22
29.66
30.22
23.51
31.00
30.69
79
1.794
Shares (diluted)B
2.306
2.177
2.511
2.706
2.799
3.255
3.118
2.944
2.780
2.715
1.783
(0.61%)
2.60%
24
14.50
Buyback yield%
28.48
28.07
29.26
28.57
27.60
27.37
26.91
25.78
23.37
23.91
13.32
25.78
27.49
18
0.353
D/E ratiox
1.599
1.657
1.765
1.636
1.732
1.879
2.088
2.197
2.402
2.429
0.830
2.197
1.822
24
1.197
Enterprise value£B
0.830
0.776
0.752
0.811
0.881
0.996
1.112
1.217
1.213
1.261
0.529
7.44%
4.86%
87
278.1
LT debt£M
383.5
403.6
396.3
364.3
360.1
340.2
306.3
309.7
277.0
245.7
724.1
(7.36%)
(4.71%)
35
Revenue
£1.477B
3.21%
1.00×
Cost of revenue
£764.2M
3.55%
1.03×
Operating expenses
£232.8M
3.22%
1.00×