0.742
Revenue£B
1.713
1.853
1.982
2.182
2.362
2.553
2.835
3.110
3.420
3.789
0.825
9.91%
9.40%
56
23.94
Revenue growth%
12.69
12.54
11.18
9.10
11.16
10.81
8.73
6.58
7.68
6.05
3.01
7.68
9.95
57
13.48
Gross margin%
9.33
10.24
10.37
12.83
14.06
13.57
15.23
16.52
17.26
17.44
8.91
16.52
13.81
68
25.52
Operating margin%
19.75
20.53
20.46
20.80
23.40
25.02
24.67
26.77
24.81
24.61
4.63
24.81
24.01
93
9.57
Net margin%
17.75
16.57
15.23
14.00
13.77
12.40
14.06
15.10
12.15
14.84
28.97
14.06
14.45
41
27.02
P/E ratio (avg)x
30.52
26.76
28.01
27.84
29.53
27.39
25.81
22.68
20.33
19.74
7.134
22.68
27.08
61
18.86
EV/EBITx
37.28
33.15
29.83
32.20
31.84
28.93
31.80
28.45
26.12
25.01
34.89
28.45
30.81
81
24.66
FCF yield (avg)%
12.54
10.83
13.51
11.45
11.94
11.31
13.58
12.60
10.49
9.53
20.36
11.31
11.70
12
15.60
FCF margin%
17.18
15.89
14.30
14.05
12.53
9.76
11.62
12.02
11.30
12.65
10.01
11.62
12.59
66
1.683
FCF / Net incomex
0.574
0.642
0.723
0.736
0.748
0.865
0.958
1.116
1.149
1.292
0.642
1.116
0.807
75
19.03
ROIC%
16.38
18.66
19.81
20.94
20.22
21.77
21.94
22.96
22.94
25.21
29.10
22.94
21.35
55
14.92
Return on equity%
24.34
26.34
29.10
31.21
31.12
30.49
29.20
30.35
30.26
29.07
4.80
30.26
29.73
23
22.50
Return on assets%
12.22
14.85
16.92
17.85
16.71
17.79
20.53
20.60
23.37
25.21
4.27
20.60
17.82
36
1.73
EPS£
1.19
1.09
1.17
1.07
0.99
1.00
0.87
0.85
0.92
0.82
1.88
(3.80%)
(3.87%)
—
5.06
EPS growth%
29.82
32.74
34.68
34.52
33.89
32.20
34.12
36.87
35.36
36.94
11.13
35.36
34.32
30
0.77
Bookvalue per sh£
5.38
4.88
5.34
5.51
5.15
5.11
4.53
4.55
4.22
4.51
1.29
(2.58%)
(1.58%)
—
4.04
FCF per share£
1.99
2.01
2.06
2.14
2.23
2.46
2.57
2.62
2.78
2.82
0.73
4.82%
4.24%
—
1.89
Dividend per sh£
2.66
2.64
2.55
2.81
2.91
3.20
3.59
3.64
4.15
4.24
4.19
7.83%
3.92%
—
3.82
Div yield (avg)%
9.93
7.73
4.88
6.52
8.67
7.44
4.61
5.82
3.90
1.10
29.77
4.61
6.17
42
13.99
Payout ratio%
32.80
31.11
30.16
28.81
26.77
29.38
30.42
28.49
26.15
24.85
21.99
28.49
29.09
35
369.8
Shares (diluted)M
489.5
485.5
485.3
551.0
633.5
708.9
712.4
792.1
800.4
886.7
370.1
6.96%
7.22%
16
21.26
Buyback yield%
15.39
15.16
16.72
18.84
21.20
23.49
24.73
27.07
29.94
31.57
8.61
27.07
22.34
41
0.303
D/E ratiox
0.466
0.425
0.461
0.491
0.481
0.488
0.428
0.407
0.368
0.337
1.250
0.407
0.445
34
3.563
Enterprise value£B
3.916
4.127
4.663
4.449
5.042
4.669
5.008
4.725
4.972
5.180
1.125
0.54%
4.12%
41
1.471
LT debt£B
1.886
1.701
1.826
1.919
1.857
1.981
2.179
1.963
1.790
1.917
1.033
0.64%
0.72%
77
Revenue
£3.789B
9.40%
1.00×
Cost of revenue
£2.220B
9.71%
1.03×
Operating expenses
£650.8M
9.03%
0.97×