1.662
Revenue£B
1.597
1.629
1.657
1.695
1.793
1.859
1.965
2.058
2.177
2.227
1.714
4.44%
3.60%
80
21.28
Revenue growth%
18.50
18.90
21.63
19.33
21.59
22.10
23.09
23.57
22.88
20.67
13.81
22.88
21.61
46
27.93
Gross margin%
15.46
17.27
16.82
14.21
12.62
11.38
13.42
11.89
14.25
14.06
24.23
13.42
14.13
67
16.48
Operating margin%
25.28
26.99
27.34
27.45
28.84
26.42
27.25
28.14
30.23
29.10
13.35
28.14
27.39
10
27.96
Net margin%
22.87
20.67
22.92
20.18
17.79
20.75
18.39
19.92
18.64
18.60
3.27
18.64
20.05
95
28.33
P/E ratio (avg)x
28.66
27.47
31.24
36.46
38.64
38.28
39.82
44.94
48.71
55.23
6.786
44.94
38.46
70
33.94
EV/EBITx
23.80
24.25
24.21
22.40
19.45
17.64
16.16
17.09
17.00
14.73
19.76
17.00
18.54
36
6.58
FCF yield (avg)%
11.75
11.25
12.17
12.85
15.26
18.10
15.36
13.67
12.87
14.71
21.04
14.71
13.27
75
4.37
FCF margin%
15.17
15.63
16.20
16.46
18.60
20.64
17.73
20.20
23.16
21.07
13.18
20.64
18.17
12
1.694
FCF / Net incomex
0.660
0.724
0.729
0.837
0.897
0.897
0.952
0.886
0.861
0.883
0.544
0.886
0.872
29
11.85
ROIC%
12.78
15.53
14.63
14.75
12.14
10.10
12.18
14.45
17.15
17.50
2.40
14.45
14.54
7
3.71
Return on equity%
6.64
9.43
6.72
7.85
7.79
9.85
12.01
12.14
13.62
13.62
21.22
12.14
9.64
42
4.33
Return on assets%
25.44
26.52
24.31
24.29
21.61
20.72
21.84
19.77
17.53
19.87
25.07
19.87
21.72
38
4.17
EPS£
4.17
4.65
4.58
4.36
4.82
4.43
4.00
4.06
4.27
3.85
4.43
(4.41%)
0.06%
—
23.22
EPS growth%
0.40
0.40
2.39
2.41
4.64
1.74
1.65
0.40
0.40
0.40
9.68
0.40
1.02
38
2.19
Bookvalue per sh£
3.09
3.16
3.33
3.14
2.79
2.43
2.53
2.74
2.92
3.04
1.38
1.70%
0.47%
—
0.91
FCF per share£
1.82
1.70
1.72
1.68
1.71
1.80
2.05
2.02
1.97
2.17
0.88
4.92%
2.72%
—
2.54
Dividend per sh£
4.64
4.50
5.03
5.53
5.36
5.80
5.59
6.50
6.44
6.67
3.61
4.45%
5.04%
—
9.28
Div yield (avg)%
8.64
11.49
11.75
10.16
8.02
7.42
9.60
11.43
12.27
12.53
5.52
11.43
10.80
47
14.24
Payout ratio%
19.70
16.99
14.70
14.31
16.92
14.62
12.84
15.59
13.86
14.97
5.59
14.62
14.84
67
323.9
Shares (diluted)M
263.7
255.1
240.5
262.1
255.9
230.1
218.0
203.3
218.6
237.2
318.1
(1.51%)
(2.07%)
54
7.60
Buyback yield%
29.76
29.06
29.40
29.19
31.50
33.62
36.36
38.89
36.82
39.70
21.26
36.82
32.56
26
0.894
D/E ratiox
1.785
1.988
2.042
2.039
2.236
2.249
2.128
2.018
2.217
2.300
0.292
2.217
2.085
76
841.5
Enterprise value£M
117.9
114.8
123.9
120.3
129.6
123.1
119.7
131.8
142.3
137.7
310.0
1.22%
2.31%
73
1.473
LT debt£B
0.975
1.015
1.147
1.186
1.193
1.264
1.270
1.485
1.466
1.506
0.738
4.79%
4.44%
91
Revenue
£2.227B
3.60%
1.00×
Cost of revenue
£1.404B
3.45%
0.99×
Operating expenses
£498.5M
3.80%
1.02×