1.375
Revenue£B
1.887
2.042
2.149
2.292
2.450
2.595
2.742
2.950
3.090
1.480
1.570
6.16%
6.32%
21
20.48
Revenue growth%
11.81
10.26
10.98
13.51
11.06
11.61
13.45
12.09
10.01
15.41
17.76
11.61
11.34
83
28.47
Gross margin%
16.56
17.70
16.92
16.57
18.05
19.19
21.94
21.84
18.94
3.96
26.45
19.19
18.24
39
27.95
Operating margin%
24.14
22.37
23.96
24.92
26.76
25.40
27.24
26.46
28.99
29.89
2.03
26.76
25.70
30
13.74
Net margin%
19.03
20.02
22.48
23.91
24.23
25.53
22.83
22.85
21.01
11.53
18.18
22.85
22.66
62
13.71
P/E ratio (avg)x
52.67
58.03
56.16
60.81
64.55
69.39
69.59
81.44
92.97
13.60
32.15
69.59
62.68
38
22.74
EV/EBITx
33.42
38.15
38.77
37.56
39.55
42.21
45.63
53.42
62.03
10.42
23.85
45.63
39.16
55
6.82
FCF yield (avg)%
29.82
29.34
27.51
27.21
26.02
28.65
30.58
33.09
34.09
28.39
25.42
30.58
29.58
92
11.16
FCF margin%
11.14
11.22
13.51
11.49
14.26
15.89
17.60
18.98
18.11
14.46
21.40
17.60
13.88
63
1.644
FCF / Net incomex
1.273
1.277
1.207
1.100
1.102
1.189
1.236
1.367
1.298
1.590
0.952
1.236
1.254
23
11.13
ROIC%
10.95
8.57
10.61
10.59
9.05
8.15
10.74
10.32
11.94
29.99
17.78
10.32
10.60
40
24.22
Return on equity%
14.63
16.87
14.21
16.90
15.16
16.78
13.98
16.48
17.43
28.58
19.29
16.48
15.82
5
22.51
Return on assets%
20.77
18.54
18.80
18.94
17.52
19.56
21.24
21.33
21.57
12.94
6.82
21.24
20.17
17
3.98
EPS£
7.92
8.72
9.07
9.98
11.78
11.41
13.01
14.21
15.71
4.21
4.30
9.51%
8.17%
—
26.98
EPS growth%
27.78
30.23
30.86
28.23
30.59
28.25
30.29
32.27
30.94
12.42
2.72
30.59
30.44
70
2.70
Bookvalue per sh£
8.98
10.03
10.60
12.25
13.34
15.20
16.79
16.62
17.71
1.07
1.00
7.64%
7.36%
—
3.04
FCF per share£
1.92
2.05
1.81
1.57
1.43
1.25
1.20
1.17
1.01
6.00
1.42
(8.53%)
(6.27%)
—
2.12
Dividend per sh£
2.83
2.58
2.25
1.90
2.00
1.82
1.86
1.90
1.86
1.79
1.44
(0.41%)
(4.61%)
—
15.21
Div yield (avg)%
14.61
13.15
12.24
12.74
13.10
15.46
13.72
15.84
14.87
8.85
21.76
14.87
14.16
82
8.02
Payout ratio%
20.86
23.48
25.57
25.78
24.64
24.70
22.63
22.12
21.00
19.65
16.82
22.63
23.06
46
136.2
Shares (diluted)M
239.8
258.3
272.1
280.2
264.0
290.3
267.4
304.8
323.9
131.6
133.5
2.94%
3.57%
59
17.29
Buyback yield%
19.19
16.90
15.96
18.20
15.81
13.52
13.56
11.74
12.38
17.98
25.99
13.52
15.88
12
0.865
D/E ratiox
0.988
1.030
0.885
0.817
0.872
0.889
0.795
0.844
0.900
0.805
0.323
0.872
0.887
21
0.169
Enterprise value£B
0.850
0.829
0.756
0.771
0.679
0.739
0.768
0.731
0.704
2.483
1.995
(1.79%)
(2.01%)
26
1.462
LT debt£B
3.022
3.146
3.097
3.113
3.577
4.131
4.556
4.488
5.209
1.173
1.868
10.84%
8.11%
60
Revenue
£3.090B
6.32%
1.00×
Cost of revenue
£1.869B
6.31%
1.00×
Operating expenses
£723.1M
5.93%
0.96×