0.825
Revenue£B
1.192
1.226
1.247
1.234
1.248
1.261
1.242
1.265
1.261
1.262
0.919
0.23%
0.53%
30
26.92
Revenue growth%
17.35
20.09
18.46
18.99
20.89
21.13
19.08
16.15
15.87
14.43
9.80
16.15
18.73
67
5.12
Gross margin%
5.13
7.77
6.03
5.36
3.94
1.80
4.42
2.59
4.56
3.37
4.76
3.37
4.49
38
3.88
Operating margin%
25.56
24.64
24.08
25.76
24.99
27.38
27.18
25.79
26.10
24.52
12.96
26.10
25.66
28
2.51
Net margin%
4.62
4.23
6.98
6.73
7.49
5.20
7.01
9.70
10.26
7.35
11.69
7.35
7.00
45
15.54
P/E ratio (avg)x
42.24
41.07
40.73
45.42
52.64
56.81
53.74
61.89
60.59
57.03
14.05
57.03
53.19
18
6.740
EV/EBITx
17.49
17.53
16.30
18.42
19.48
18.77
18.23
20.41
19.53
18.07
23.95
18.77
18.32
33
5.44
FCF yield (avg)%
15.65
18.29
18.87
21.62
21.96
19.37
20.91
18.43
17.36
19.19
4.36
19.19
19.03
50
3.57
FCF margin%
2.54
4.24
3.14
0.86
1.02
0.40
0.43
0.40
0.40
0.60
6.96
0.40
0.73
34
0.460
FCF / Net incomex
0.790
0.729
0.804
0.738
0.783
0.754
0.689
0.762
0.755
0.813
0.997
0.755
0.759
45
29.76
ROIC%
16.96
16.70
16.28
15.17
16.15
15.30
14.00
16.74
16.70
18.96
15.07
16.70
16.49
29
14.00
Return on equity%
34.13
34.35
36.13
37.51
38.48
35.77
33.93
34.17
33.31
30.66
21.84
33.93
34.26
59
5.61
Return on assets%
27.29
25.66
24.96
23.98
22.13
23.68
21.30
22.98
23.27
21.10
27.90
22.98
23.47
21
0.87
EPS£
0.73
0.71
0.77
0.83
0.99
1.07
1.20
1.15
1.29
1.48
0.91
8.41%
8.42%
—
24.46
EPS growth%
6.54
7.03
7.96
7.40
4.86
5.72
7.29
7.21
7.29
8.97
6.65
7.29
7.25
84
1.38
Bookvalue per sh£
1.06
1.07
1.06
1.07
1.13
1.05
1.08
1.04
1.02
1.03
0.36
(1.75%)
(0.60%)
—
1.68
FCF per share£
1.33
1.18
1.23
1.31
1.36
1.40
1.48
1.43
1.35
1.40
0.32
0.56%
0.15%
—
0.42
Dividend per sh£
0.58
0.61
0.60
0.63
0.67
0.61
0.56
0.56
0.49
0.52
1.78
(4.90%)
(1.10%)
—
28.93
Div yield (avg)%
30.87
29.78
30.12
29.70
29.20
28.75
26.69
26.82
27.66
26.61
28.29
26.82
28.98
41
21.96
Payout ratio%
25.19
22.77
25.36
26.04
23.77
25.60
23.04
22.01
23.20
23.71
28.50
23.20
23.74
54
475.9
Shares (diluted)M
511.4
500.0
503.9
538.4
530.5
476.1
458.8
416.6
436.6
442.0
491.1
(3.58%)
(1.59%)
95
10.30
Buyback yield%
11.14
10.99
9.10
9.15
7.52
5.74
3.02
0.80
0.40
0.40
28.30
0.80
6.63
93
1.343
D/E ratiox
0.249
0.273
0.297
0.312
0.304
0.307
0.331
0.313
0.303
0.305
1.357
0.307
0.304
58
0.659
Enterprise value£B
1.018
0.947
0.996
1.017
0.958
0.899
0.905
0.854
0.809
0.884
1.033
(1.58%)
(0.28%)
38
410.7
LT debt£M
212.0
206.4
192.4
194.3
209.5
219.1
228.1
255.5
257.2
244.3
861.4
3.12%
0.82%
8
Revenue
£1.262B
0.53%
1.00×
Cost of revenue
£709.2M
0.62%
1.01×
Operating expenses
£176.2M
0.50%
1.00×
Cash and investments
15.87%
Spread over hurdle
12.65%