0.523
Revenue£B
1.134
1.182
1.231
1.324
1.383
1.469
1.549
1.647
1.711
1.846
0.571
5.94%
5.55%
36
12.69
Revenue growth%
14.27
15.51
18.33
19.93
19.82
18.52
17.68
15.72
17.19
18.29
27.66
17.68
17.99
10
25.95
Gross margin%
8.08
6.12
6.69
9.33
9.53
10.18
10.02
10.75
8.24
6.44
26.23
10.02
8.79
50
10.23
Operating margin%
10.63
12.76
15.76
14.60
14.98
15.84
14.67
12.73
15.34
15.76
9.40
15.34
14.82
40
24.10
Net margin%
16.86
14.80
16.71
17.51
19.29
18.21
20.23
17.94
20.37
18.23
16.66
18.23
18.08
23
21.34
P/E ratio (avg)x
19.03
18.81
17.02
17.57
17.83
18.64
20.12
21.76
23.91
24.23
11.46
21.76
18.92
62
36.94
EV/EBITx
20.82
19.03
20.22
21.42
22.01
23.75
24.18
24.71
23.99
22.35
12.76
23.99
22.18
12
27.61
FCF yield (avg)%
0.57
0.40
1.40
3.67
4.95
4.15
7.09
7.92
6.00
5.91
13.85
6.00
4.55
20
5.57
FCF margin%
11.77
9.82
7.68
8.79
6.17
6.60
8.09
8.39
9.30
10.96
26.50
8.39
8.59
46
0.508
FCF / Net incomex
1.331
1.464
1.326
1.189
1.173
1.205
1.214
1.264
1.347
1.280
0.695
1.264
1.272
24
29.84
ROIC%
10.16
10.85
13.84
11.68
9.49
10.12
7.32
7.09
8.20
6.71
20.94
7.32
9.80
89
27.68
Return on equity%
25.28
23.31
20.57
19.18
16.92
18.07
16.87
15.23
16.43
17.98
18.84
16.87
18.03
18
3.94
Return on assets%
24.14
22.38
21.68
23.71
23.86
22.78
25.14
25.04
25.37
27.27
4.07
25.14
24.00
15
11.96
EPS£
6.43
7.01
8.14
9.05
9.65
11.35
11.92
13.76
15.71
18.37
12.93
13.75%
12.36%
—
25.40
EPS growth%
26.93
25.46
26.18
25.80
27.32
25.56
27.12
27.53
28.89
30.03
6.12
27.53
27.03
62
7.26
Bookvalue per sh£
14.06
13.92
14.47
14.84
17.73
20.21
21.48
23.00
22.68
24.30
15.14
6.51%
6.61%
—
6.33
FCF per share£
4.37
4.69
4.93
5.28
6.10
7.09
8.14
8.19
9.25
10.88
12.47
12.26%
11.09%
—
5.51
Dividend per sh£
4.63
4.85
4.86
5.50
5.06
5.68
5.52
5.32
5.12
5.23
4.82
0.66%
1.46%
—
8.16
Div yield (avg)%
9.91
10.60
9.77
9.38
11.46
13.35
15.19
17.51
19.97
22.32
25.23
17.51
12.40
10
14.93
Payout ratio%
14.06
16.11
15.93
18.74
18.68
20.21
20.11
19.31
16.35
16.00
6.81
19.31
17.52
78
84.72
Shares (diluted)M
112.5
123.5
131.9
151.6
155.5
155.5
179.6
173.6
191.5
189.6
83.58
4.04%
5.54%
78
7.34
Buyback yield%
21.86
23.77
21.40
21.32
21.55
20.94
18.54
19.58
19.90
17.98
2.63
19.58
21.13
25
1.013
D/E ratiox
1.391
1.361
1.418
1.588
1.535
1.554
1.612
1.750
1.906
1.991
1.614
1.750
1.571
77
0.661
Enterprise value£B
0.660
0.742
0.853
0.834
0.958
1.067
1.071
1.057
1.051
1.001
0.978
0.87%
4.04%
88
0.264
LT debt£B
0.804
0.777
0.903
0.992
1.102
1.083
1.170
1.312
1.288
1.446
0.510
5.59%
7.56%
29
Revenue
£1.846B
5.55%
1.00×
Cost of revenue
£1.024B
5.39%
0.99×
Operating expenses
£458.9M
5.92%
1.04×