0.472
Revenue£B
1.143
1.213
1.287
1.369
1.449
1.533
1.631
1.779
1.897
1.984
0.525
6.48%
6.38%
23
17.96
Revenue growth%
14.18
13.16
13.86
16.27
16.33
16.12
17.33
14.72
14.08
12.12
4.05
14.72
14.45
80
15.70
Gross margin%
32.66
34.61
33.42
30.95
29.48
30.95
28.47
27.45
26.31
24.61
25.42
27.45
30.21
22
22.15
Operating margin%
23.79
21.51
20.46
20.93
21.03
22.18
22.84
20.35
23.10
22.22
2.12
22.22
21.84
23
7.00
Net margin%
0.40
2.35
4.14
2.83
0.99
0.55
0.40
0.40
0.40
0.40
5.41
0.40
0.48
70
28.26
P/E ratio (avg)x
14.26
16.16
15.92
18.60
20.19
22.58
22.36
23.97
25.00
23.90
31.37
23.90
21.28
30
27.70
EV/EBITx
25.58
25.24
24.02
24.06
25.91
28.45
30.27
28.73
29.90
30.72
29.91
29.90
27.18
15
29.84
FCF yield (avg)%
17.45
14.47
16.63
15.13
15.03
16.65
17.54
15.45
15.20
16.56
26.39
16.56
16.00
39
11.10
FCF margin%
3.12
2.38
4.73
3.59
2.85
1.13
3.03
1.06
3.47
3.53
9.09
3.03
3.07
45
1.276
FCF / Net incomex
0.360
0.356
0.325
0.306
0.333
0.333
0.290
0.274
0.293
0.260
0.732
0.290
0.316
9
15.45
ROIC%
10.46
9.06
9.92
7.39
7.10
9.60
7.99
10.09
9.04
11.18
24.11
9.60
9.33
17
18.40
Return on equity%
14.95
15.41
13.81
11.74
11.15
10.30
11.84
14.38
12.15
10.62
4.28
11.84
12.00
50
16.67
Return on assets%
14.83
14.54
12.07
13.35
12.59
14.60
16.91
18.31
15.36
17.66
27.08
16.91
14.72
74
0.13
EPS£
0.26
0.24
0.27
0.26
0.30
0.34
0.34
0.36
0.41
0.45
0.14
8.67%
5.60%
—
7.52
EPS growth%
20.89
20.72
23.68
22.91
20.11
19.85
20.04
20.09
17.47
14.59
7.02
19.85
20.10
69
0.13
Bookvalue per sh£
0.08
0.08
0.08
0.07
0.08
0.09
0.08
0.09
0.09
0.10
0.28
3.06%
2.63%
—
0.16
FCF per share£
0.10
0.10
0.12
0.13
0.13
0.14
0.14
0.16
0.19
0.18
0.15
6.44%
6.66%
—
0.22
Dividend per sh£
0.29
0.26
0.28
0.25
0.23
0.24
0.21
0.21
0.23
0.20
0.07
(2.52%)
(2.68%)
—
12.76
Div yield (avg)%
13.61
13.66
14.62
14.38
14.18
14.10
16.29
15.47
12.66
13.85
24.22
14.10
14.14
51
25.19
Payout ratio%
6.11
7.32
5.29
3.21
5.70
3.92
3.89
3.77
4.66
6.88
17.82
3.92
4.97
68
2.941
Shares (diluted)B
4.568
5.215
5.717
6.237
6.258
6.306
6.316
7.185
8.382
9.282
2.955
8.20%
7.56%
56
20.00
Buyback yield%
31.67
32.85
34.92
34.72
35.73
38.52
40.58
40.74
40.05
40.55
25.11
40.55
37.12
36
1.728
D/E ratiox
2.351
2.571
2.794
2.944
3.245
3.073
3.576
3.777
4.115
3.961
0.443
3.777
3.159
38
1.258
Enterprise value£B
2.553
2.714
2.967
3.144
3.809
4.012
4.110
4.835
5.817
6.278
1.102
10.51%
10.80%
86
0.091
LT debt£B
0.738
0.732
0.696
0.660
0.754
0.817
0.886
1.017
1.001
1.107
1.064
7.98%
4.93%
35
Revenue
£1.984B
6.38%
1.00×
Cost of revenue
£1.388B
6.38%
1.00×
Operating expenses
£394.8M
5.51%
0.92×
Goodwill & intangibles
15.56%