2.238
Revenue£B
4.872
4.934
5.020
4.971
5.048
5.042
5.146
5.048
5.044
5.049
2.345
—
0.32%
26
23.03
Revenue growth%
32.37
29.66
32.47
31.67
33.75
35.65
38.61
41.37
41.13
40.28
7.23
40.28
34.70
57
4.86
Gross margin%
21.16
19.64
22.16
23.35
21.77
23.83
24.66
26.14
26.22
29.09
12.35
26.14
23.59
9
8.72
Operating margin%
17.27
19.33
16.48
15.67
15.89
16.66
14.18
16.23
13.37
14.67
23.93
14.67
16.06
48
18.74
Net margin%
11.84
9.50
10.95
12.27
12.11
11.53
11.19
10.22
10.58
11.80
20.34
11.19
11.36
94
17.75
P/E ratio (avg)x
53.54
52.47
49.89
48.08
47.89
55.13
62.62
66.24
61.55
70.17
33.63
62.62
54.33
63
28.05
EV/EBITx
32.58
30.49
29.57
28.57
26.22
29.22
29.70
28.32
25.94
26.86
10.59
28.32
28.89
18
21.51
FCF yield (avg)%
12.09
9.37
8.78
9.59
12.25
13.31
11.31
12.97
13.96
14.74
17.98
13.31
12.17
26
5.31
FCF margin%
20.46
23.10
21.90
24.38
23.41
23.81
21.90
19.90
22.37
24.78
2.47
22.37
22.73
29
1.680
FCF / Net incomex
0.287
0.289
0.295
0.292
0.261
0.255
0.252
0.231
0.247
0.226
0.924
0.247
0.258
28
21.85
ROIC%
28.05
25.59
24.84
22.66
23.82
22.72
22.21
24.40
26.74
29.70
23.42
24.40
24.62
31
14.70
Return on equity%
9.36
6.49
5.06
2.54
5.09
7.92
10.36
8.20
8.63
6.78
12.33
8.20
7.35
93
13.21
Return on assets%
36.32
33.57
31.73
33.76
36.08
35.09
32.10
34.98
33.82
32.62
10.54
33.82
33.79
10
0.37
EPS£
0.37
0.36
0.39
0.41
0.38
0.43
0.46
0.51
0.58
0.62
0.40
10.19%
6.30%
—
14.63
EPS growth%
16.11
13.48
14.80
14.43
16.00
16.20
18.60
19.20
18.66
18.64
21.00
18.64
16.16
20
0.36
Bookvalue per sh£
0.12
0.13
0.14
0.15
0.16
0.17
0.17
0.19
0.21
0.20
0.22
4.75%
6.22%
—
0.05
FCF per share£
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.09
0.08
0.07
0.08
(4.54%)
0.26%
—
0.06
Dividend per sh£
0.12
0.13
0.13
0.14
0.17
0.16
0.15
0.14
0.14
0.13
0.33
(4.75%)
2.41%
—
15.08
Div yield (avg)%
29.48
28.83
27.78
29.46
27.31
26.22
25.40
25.87
27.53
27.11
29.80
26.22
27.42
74
14.99
Payout ratio%
5.42
5.64
7.64
8.44
7.32
5.54
8.52
9.40
8.52
5.76
27.59
8.52
7.48
45
5.382
Shares (diluted)B
4.001
3.764
4.066
4.094
3.687
3.231
3.416
2.953
2.666
2.482
5.333
(7.61%)
(4.36%)
37
26.31
Buyback yield%
9.51
11.17
10.78
11.92
13.37
12.40
11.11
10.61
11.32
10.43
11.16
11.11
11.14
47
0.217
D/E ratiox
0.582
0.549
0.554
0.557
0.657
0.691
0.757
0.739
0.788
0.802
0.365
0.757
0.674
83
3.181
Enterprise value£B
0.657
0.628
0.641
0.717
0.673
0.701
0.788
0.841
0.954
1.032
2.865
8.94%
3.73%
58
1.388
LT debt£B
0.491
0.530
0.546
0.632
0.762
0.825
0.993
1.052
1.257
1.408
3.199
13.06%
10.95%
40
Revenue
£5.049B
0.32%
1.00×
Cost of revenue
£3.217B
0.49%
1.02×
Operating expenses
£636.8M
(0.07%)
0.96×
Cash and investments
18.27%
Property and equipment
15.10%
Spread over hurdle
26.07%