5.880
Revenue£B
5.266
5.664
6.019
6.344
6.788
7.282
7.871
8.422
9.149
6.507
6.825
7.60%
7.00%
56
16.52
Revenue growth%
16.89
17.35
17.68
20.32
19.85
20.82
20.00
18.50
17.96
5.20
2.16
19.85
18.23
73
16.48
Gross margin%
20.28
21.75
23.96
22.33
22.94
20.02
19.14
19.08
17.57
14.33
18.61
19.14
20.15
23
4.67
Operating margin%
29.11
31.97
33.98
32.90
33.27
35.17
35.92
38.18
40.67
20.92
8.01
35.92
33.63
71
12.70
Net margin%
2.53
2.64
4.36
2.51
3.18
5.58
6.32
8.40
6.70
16.36
7.24
6.32
4.38
45
34.17
P/E ratio (avg)x
21.62
23.68
22.81
24.56
26.26
29.78
31.88
34.90
34.55
22.91
9.955
31.88
25.41
86
10.08
EV/EBITx
42.79
47.78
47.21
46.73
49.97
49.55
47.50
50.31
59.22
34.00
34.42
49.97
47.64
25
17.32
FCF yield (avg)%
15.76
15.79
16.77
17.85
20.15
21.84
22.89
20.77
23.41
15.80
22.18
21.84
19.40
81
9.59
FCF margin%
8.35
6.31
9.13
11.24
11.86
14.61
14.14
12.15
11.05
7.28
22.32
12.15
11.15
86
1.489
FCF / Net incomex
0.912
1.017
1.130
1.061
1.084
1.083
1.051
1.108
1.092
0.425
1.255
1.084
1.072
53
24.79
ROIC%
19.04
17.58
16.96
18.00
19.28
18.62
17.55
16.90
14.76
24.30
12.49
17.55
17.79
27
15.46
Return on equity%
28.19
29.90
28.41
27.21
28.70
26.04
26.89
25.46
26.89
10.01
29.22
26.89
27.07
29
27.99
Return on assets%
23.84
21.30
24.26
21.73
22.92
25.67
28.18
25.34
26.39
2.48
27.79
25.67
24.80
94
1.99
EPS£
0.99
1.01
0.96
1.01
0.93
0.94
1.02
1.09
1.17
2.16
2.32
2.92%
2.05%
—
27.52
EPS growth%
17.22
20.20
21.92
22.10
19.86
18.97
16.94
16.13
17.17
19.97
10.44
17.17
18.93
54
4.61
Bookvalue per sh£
6.72
7.56
8.44
9.31
9.46
11.10
12.39
14.25
13.46
2.57
3.30
7.65%
7.20%
—
2.75
FCF per share£
5.22
6.05
5.99
5.68
5.81
5.42
5.17
5.79
5.66
1.67
1.37
(0.07%)
2.64%
—
3.83
Dividend per sh£
6.66
7.58
8.31
9.50
10.05
10.68
10.42
11.54
12.26
2.94
4.73
5.23%
8.44%
—
7.58
Div yield (avg)%
13.80
11.91
13.16
12.55
14.29
12.25
11.83
13.93
16.45
12.35
25.18
13.93
13.48
95
8.05
Payout ratio%
19.32
21.60
20.74
19.51
21.12
20.02
17.48
18.90
20.32
25.52
24.72
20.02
20.17
20
749.7
Shares (diluted)M
760.2
703.7
704.4
722.4
716.8
739.7
831.9
858.5
854.7
772.8
760.0
3.42%
1.14%
90
10.28
Buyback yield%
8.28
10.17
8.27
9.12
9.88
12.19
14.85
14.88
15.51
4.22
17.47
14.85
10.05
24
0.162
D/E ratiox
1.238
1.426
1.478
1.439
1.576
1.656
1.629
1.731
1.705
0.317
0.505
1.656
1.527
57
5.027
Enterprise value£B
2.425
2.740
3.085
3.027
2.975
3.347
3.600
3.780
3.775
3.169
0.607
4.52%
6.17%
10
3.491
LT debt£B
6.788
7.209
8.229
9.697
10.22
11.67
13.14
14.84
17.36
3.118
3.316
12.36%
10.89%
75
Revenue
£9.149B
7.00%
1.00×
Cost of revenue
£5.634B
7.18%
1.02×
Operating expenses
£1.483B
6.83%
0.98×
Goodwill & intangibles
18.35%
Property and equipment
18.10%
Cash and investments
15.41%