0.875
Revenue£B
1.444
1.433
1.454
1.463
1.475
1.462
1.461
1.488
1.544
1.548
0.897
0.97%
0.74%
58
10.77
Revenue growth%
20.22
22.62
24.70
25.88
26.25
24.89
24.46
21.90
22.85
22.79
4.52
22.85
23.65
20
8.76
Gross margin%
18.23
20.43
18.03
17.05
14.19
12.66
13.62
11.37
8.62
7.59
22.59
11.37
13.91
15
7.57
Operating margin%
14.59
12.37
13.18
11.87
9.20
6.43
9.42
11.01
9.31
8.28
17.03
9.31
10.22
26
9.87
Net margin%
11.59
11.42
12.72
12.19
10.40
9.10
7.22
9.38
12.14
12.26
22.38
9.38
11.50
75
13.63
P/E ratio (avg)x
36.98
36.52
41.63
40.12
44.51
48.71
51.75
60.37
56.66
54.00
36.96
54.00
46.61
81
24.14
EV/EBITx
26.33
28.80
29.86
29.18
26.44
24.65
22.40
20.37
18.67
20.22
32.17
20.37
25.49
29
22.91
FCF yield (avg)%
14.02
16.05
16.27
18.10
20.83
22.94
23.12
22.89
23.06
21.52
27.47
22.94
21.17
81
27.57
FCF margin%
30.87
33.09
32.15
32.10
32.50
32.93
30.61
33.23
32.95
35.06
28.70
32.95
32.72
33
1.507
FCF / Net incomex
1.307
1.273
1.203
1.248
1.159
1.248
1.352
1.367
1.267
1.323
0.140
1.323
1.270
34
4.52
ROIC%
13.87
16.84
16.71
15.68
16.10
15.44
15.31
14.38
16.51
17.68
28.58
15.44
15.89
9
21.22
Return on equity%
9.97
7.06
9.40
11.76
9.10
11.62
11.27
12.71
12.96
13.82
20.77
12.71
11.45
89
29.97
Return on assets%
10.89
13.29
14.46
13.91
13.72
15.28
14.26
16.24
13.89
15.11
21.56
15.11
14.09
15
0.13
EPS£
0.06
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.13
2.81%
2.66%
—
7.04
EPS growth%
18.39
20.92
18.99
18.46
18.65
18.11
20.56
19.52
17.73
20.49
28.58
19.52
18.82
47
0.11
Bookvalue per sh£
0.17
0.16
0.19
0.23
0.25
0.27
0.26
0.28
0.28
0.29
0.02
3.25%
5.33%
—
0.08
FCF per share£
0.08
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.06
0.06
0.10
(1.66%)
(3.39%)
—
0.07
Dividend per sh£
0.15
0.16
0.18
0.20
0.22
0.22
0.26
0.30
0.33
0.35
0.07
9.37%
11.11%
—
7.39
Div yield (avg)%
15.88
14.78
13.89
15.12
12.91
13.78
11.26
9.33
10.97
8.91
20.56
10.97
13.35
7
17.28
Payout ratio%
17.47
18.38
20.52
21.79
20.43
22.97
21.29
21.41
18.60
18.41
3.22
21.29
20.47
41
4.699
Shares (diluted)B
3.840
3.439
3.218
3.083
3.047
3.207
3.001
2.770
2.554
2.508
4.838
(3.82%)
(3.27%)
69
8.71
Buyback yield%
14.53
12.22
9.58
9.03
6.11
4.37
7.05
7.83
6.12
8.71
2.25
7.05
8.27
43
0.876
D/E ratiox
1.821
1.885
1.811
1.887
2.187
2.272
2.616
2.728
3.139
3.606
0.416
2.728
2.229
50
1.049
Enterprise value£B
0.303
0.287
0.314
0.293
0.304
0.287
0.282
0.276
0.253
0.236
1.228
(4.90%)
(1.71%)
79
186.5
LT debt£M
309.8
276.2
297.7
314.7
326.4
352.8
370.9
392.6
363.9
382.6
640.8
3.23%
2.61%
50
Revenue
£1.548B
0.74%
1.00×
Cost of revenue
£907.1M
0.49%
0.98×
Operating expenses
£309.8M
1.16%
1.04×
Property and equipment
15.46%