0.665
Revenue£B
1.236
1.282
1.304
1.342
1.411
1.475
1.561
1.645
1.736
1.804
0.702
5.03%
4.20%
70
6.76
Revenue growth%
10.77
13.06
15.82
16.95
18.59
17.46
18.00
16.43
18.97
17.52
23.92
17.52
17.21
37
5.50
Gross margin%
11.32
12.07
9.68
10.55
9.96
12.10
14.62
14.80
13.40
12.05
10.48
13.40
12.06
45
28.55
Operating margin%
21.66
22.51
20.61
23.46
20.63
19.91
20.71
22.63
21.72
22.06
25.61
21.72
21.69
66
10.09
Net margin%
15.45
13.12
15.38
16.69
13.79
10.83
8.50
10.76
8.01
5.63
29.89
8.50
11.98
25
26.16
P/E ratio (avg)x
31.54
37.80
43.19
51.62
52.16
52.59
60.25
67.13
76.14
86.64
36.05
67.13
52.37
43
36.60
EV/EBITx
30.43
28.10
27.03
26.72
26.04
25.80
23.47
26.41
30.19
29.00
21.42
26.41
26.87
55
21.22
FCF yield (avg)%
26.23
25.38
25.40
24.46
25.63
25.55
23.68
22.43
24.38
25.74
21.48
24.38
25.39
5
3.57
FCF margin%
25.48
28.21
26.90
26.04
25.89
26.63
27.24
27.79
30.70
30.20
19.22
27.79
27.07
48
0.432
FCF / Net incomex
0.333
0.290
0.308
0.316
0.344
0.310
0.319
0.276
0.263
0.242
0.977
0.276
0.309
26
29.38
ROIC%
4.20
2.50
1.30
2.41
4.57
4.81
6.06
3.28
3.64
5.26
2.84
4.81
3.92
64
15.58
Return on equity%
28.48
28.94
26.51
27.94
29.30
29.70
27.01
27.54
27.16
28.04
17.38
27.54
27.99
11
13.42
Return on assets%
19.14
19.36
18.31
20.28
22.82
21.22
22.66
22.70
24.36
26.24
22.21
22.70
21.94
51
0.88
EPS£
1.39
1.44
1.46
1.50
1.53
1.68
1.87
2.17
2.54
2.68
0.91
11.97%
6.92%
—
25.93
EPS growth%
7.16
9.09
10.91
9.70
12.10
13.46
13.89
15.39
15.23
18.20
9.42
15.23
12.78
63
0.49
Bookvalue per sh£
1.04
1.23
1.26
1.44
1.59
1.59
1.76
1.94
1.99
2.32
1.29
7.85%
8.85%
—
0.41
FCF per share£
1.60
1.66
1.60
1.75
1.78
1.96
1.89
1.86
2.05
2.06
1.19
3.01%
3.07%
—
1.31
Dividend per sh£
1.18
1.08
0.99
0.98
1.00
1.05
1.14
1.07
0.93
0.91
0.56
(1.87%)
(3.75%)
—
12.85
Div yield (avg)%
21.26
21.51
18.66
16.45
16.30
19.16
19.26
16.86
16.37
18.90
24.28
18.90
18.78
91
18.59
Payout ratio%
23.81
22.28
23.53
23.64
25.51
23.03
21.90
23.71
25.30
28.12
24.76
23.71
23.67
93
477.6
Shares (diluted)M
510.0
534.7
561.7
541.9
566.4
617.5
665.7
650.1
710.0
714.1
477.0
4.74%
3.47%
26
25.08
Buyback yield%
5.16
3.57
1.75
4.69
6.18
3.43
1.50
2.46
1.15
0.40
25.80
1.50
2.94
71
0.220
D/E ratiox
0.354
0.329
0.349
0.363
0.331
0.330
0.349
0.314
0.316
0.322
0.865
0.322
0.330
93
0.560
Enterprise value£B
0.696
0.718
0.725
0.725
0.816
0.969
1.076
1.077
1.172
1.242
0.278
8.78%
7.76%
49
1.260
LT debt£B
0.141
0.149
0.156
0.186
0.186
0.220
0.244
0.284
0.299
0.348
1.307
13.41%
11.49%
83
Revenue
£1.804B
4.20%
1.00×
Cost of revenue
£1.263B
4.20%
1.00×
Operating expenses
£280.7M
3.63%
0.95×