5.412
Revenue£B
2.792
2.930
3.107
3.322
3.555
3.747
3.875
4.137
4.352
4.540
5.905
5.01%
5.24%
9
25.51
Revenue growth%
13.89
16.58
17.84
19.68
21.79
23.87
22.95
20.78
22.71
22.06
16.71
22.71
21.28
45
17.01
Gross margin%
10.88
11.10
8.15
8.18
8.92
11.83
11.46
8.68
9.51
7.01
27.38
9.51
9.21
54
16.56
Operating margin%
27.68
30.50
30.16
29.26
31.74
33.73
36.52
37.46
39.72
42.40
12.12
37.46
32.73
67
8.57
Net margin%
4.78
4.46
4.61
6.50
8.21
6.53
8.32
6.30
6.50
4.52
24.09
6.50
6.40
62
25.28
P/E ratio (avg)x
30.45
27.56
26.67
27.62
25.93
27.32
27.19
24.50
25.43
24.17
9.058
25.43
26.93
93
10.89
EV/EBITx
18.08
18.70
18.06
18.25
17.87
16.09
15.16
16.28
16.23
15.53
20.09
16.09
17.07
30
13.14
FCF yield (avg)%
13.89
11.91
12.74
13.43
12.37
12.98
12.63
13.66
11.31
8.83
24.47
12.63
12.69
20
13.45
FCF margin%
12.56
14.40
16.87
15.58
13.42
14.07
16.08
13.65
13.02
10.98
22.07
13.65
13.86
10
0.566
FCF / Net incomex
1.706
1.816
1.853
2.014
2.066
2.118
2.110
2.197
2.401
2.704
1.544
2.197
2.088
13
2.33
ROIC%
7.49
5.11
2.89
3.78
6.24
4.40
4.16
3.90
3.01
4.57
3.41
4.16
4.28
40
12.78
Return on equity%
11.51
11.45
13.88
14.08
14.69
15.31
14.55
17.33
16.96
16.41
2.91
16.41
14.62
65
8.09
Return on assets%
4.40
4.90
2.17
0.41
2.48
3.05
5.54
5.21
5.62
5.79
26.00
5.54
4.65
34
0.27
EPS£
0.57
0.57
0.54
0.54
0.51
0.50
0.47
0.47
0.43
0.46
0.29
(2.38%)
(0.81%)
—
6.91
EPS growth%
10.38
9.60
8.41
6.23
9.20
9.05
9.78
11.77
9.17
6.48
3.54
9.17
9.19
9
0.17
Bookvalue per sh£
0.10
0.10
0.10
0.10
0.09
0.08
0.07
0.06
0.07
0.06
0.34
(7.77%)
(5.37%)
—
0.33
FCF per share£
0.44
0.41
0.43
0.39
0.40
0.43
0.42
0.43
0.38
0.36
0.32
(2.40%)
(1.66%)
—
0.19
Dividend per sh£
0.20
0.21
0.22
0.23
0.26
0.29
0.30
0.34
0.37
0.38
0.32
8.45%
6.40%
—
20.18
Div yield (avg)%
31.60
33.62
31.21
29.31
28.75
28.23
28.71
31.13
30.02
32.34
10.01
30.02
30.57
32
15.38
Payout ratio%
5.82
3.72
4.84
3.72
3.03
6.00
6.18
6.05
3.84
3.12
8.89
6.00
4.34
8
9.719
Shares (diluted)B
7.529
8.207
8.907
9.218
10.00
10.30
9.995
9.282
9.918
10.39
9.924
0.77%
2.60%
76
23.36
Buyback yield%
13.79
10.86
13.57
12.01
9.67
11.99
10.21
8.03
10.38
12.74
5.48
10.38
11.43
10
1.690
D/E ratiox
1.005
0.946
0.861
0.849
0.760
0.686
0.678
0.651
0.708
0.664
1.033
0.678
0.734
74
2.306
Enterprise value£B
9.055
9.315
9.218
9.768
9.507
10.34
11.02
13.16
12.88
15.23
4.840
9.88%
7.21%
52
1.609
LT debt£B
3.082
2.918
3.280
3.704
4.186
3.860
3.695
4.104
3.735
4.258
3.657
0.34%
4.47%
28
Revenue
£4.540B
5.24%
1.00×
Cost of revenue
£3.178B
5.24%
1.00×
Operating expenses
£555.6M
5.54%
1.03×
Goodwill & intangibles
17.67%
Spread over hurdle
48.36%