2.562
Revenue£B
1.626
1.731
1.845
2.028
2.219
2.388
2.563
2.770
2.962
3.178
2.711
7.45%
7.84%
18
25.50
Revenue growth%
21.04
21.38
20.02
18.89
20.45
20.27
22.39
22.90
23.57
25.30
5.41
22.90
21.21
74
22.80
Gross margin%
12.22
12.54
14.58
12.80
13.38
15.12
13.84
12.00
11.74
12.84
16.74
12.84
12.82
50
19.86
Operating margin%
7.84
8.91
10.30
9.45
6.78
6.48
4.19
4.63
5.54
7.28
12.55
5.54
7.03
14
14.30
Net margin%
23.98
25.08
27.77
28.11
25.43
27.98
30.52
31.17
33.89
35.11
17.17
31.17
28.04
48
6.834
P/E ratio (avg)x
34.93
34.84
34.20
35.30
39.60
41.79
44.56
44.49
51.88
50.74
21.75
44.56
40.69
54
17.18
EV/EBITx
19.77
19.34
20.20
21.77
22.96
22.16
23.07
20.33
21.21
20.43
12.60
21.21
20.82
86
3.08
FCF yield (avg)%
12.56
11.50
11.20
10.02
8.82
7.20
8.95
6.31
4.35
4.78
20.26
6.31
8.88
67
13.82
FCF margin%
12.57
14.49
16.89
14.08
16.17
14.20
12.11
14.90
12.20
11.96
29.44
12.20
14.14
70
1.614
FCF / Net incomex
1.661
1.836
1.814
1.948
2.210
2.131
2.048
2.321
2.345
2.470
1.714
2.321
2.089
27
4.90
ROIC%
22.95
24.98
26.04
26.84
26.89
26.54
26.81
24.75
22.54
25.06
21.65
25.06
25.55
44
27.41
Return on equity%
18.54
15.71
18.39
15.68
17.27
19.68
21.31
18.91
18.15
16.65
13.37
18.91
18.27
84
21.76
Return on assets%
21.14
21.87
20.95
21.07
22.09
20.69
21.70
23.41
21.72
18.90
9.58
21.70
21.42
6
0.12
EPS£
0.32
0.33
0.29
0.31
0.30
0.31
0.33
0.36
0.34
0.31
0.13
0.72%
0.11%
—
4.88
EPS growth%
17.91
18.12
18.82
17.83
16.66
16.08
14.15
11.29
10.01
7.54
4.94
11.29
16.37
90
0.26
Bookvalue per sh£
0.24
0.26
0.27
0.29
0.35
0.38
0.39
0.43
0.49
0.48
0.30
6.54%
8.49%
—
0.07
FCF per share£
0.09
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.08
0.08
0.16
(1.01%)
(2.28%)
—
0.33
Dividend per sh£
0.09
0.08
0.09
0.08
0.09
0.10
0.10
0.11
0.11
0.10
0.32
1.99%
2.39%
—
25.89
Div yield (avg)%
6.54
7.32
4.52
1.75
2.87
3.84
2.23
3.28
3.50
4.21
25.24
3.50
3.67
57
7.36
Payout ratio%
23.36
21.19
19.91
21.29
20.91
19.67
21.95
19.05
21.81
18.95
18.51
19.67
21.05
86
4.427
Shares (diluted)B
5.312
5.547
6.177
5.992
5.755
5.544
5.651
5.846
5.771
6.076
4.490
1.09%
1.54%
14
10.00
Buyback yield%
18.34
17.08
15.45
15.74
16.29
14.21
14.65
13.68
15.04
16.10
20.50
14.65
15.60
58
1.374
D/E ratiox
2.060
2.293
2.346
2.436
2.543
2.978
3.171
3.821
4.598
4.652
0.730
3.821
2.761
35
1.450
Enterprise value£B
0.429
0.440
0.412
0.432
0.413
0.399
0.385
0.406
0.381
0.419
2.146
0.30%
0.86%
24
1.818
LT debt£B
0.899
0.877
0.748
0.720
0.695
0.596
0.533
0.487
0.442
0.387
1.738
(11.05%)
(9.42%)
26
Revenue
£3.178B
7.84%
1.00×
Cost of revenue
£1.777B
7.92%
1.01×
Operating expenses
£667.6M
7.10%
0.93×
Cash and investments
14.78%
Spread over hurdle
(1.28%)