0.815
Revenue£B
1.023
1.058
1.089
1.130
1.143
1.167
1.180
1.222
1.224
1.267
0.842
2.08%
2.65%
93
25.05
Revenue growth%
30.45
29.80
32.68
34.13
36.78
36.51
35.27
33.88
34.73
32.58
14.75
34.73
34.00
87
29.35
Gross margin%
22.91
21.49
19.28
19.91
21.58
20.77
17.85
19.55
16.73
16.59
6.10
17.85
19.73
32
13.33
Operating margin%
9.85
10.31
12.69
10.53
10.29
8.27
8.76
6.52
6.11
4.94
12.22
6.52
9.30
60
10.54
Net margin%
29.25
30.26
32.37
30.67
32.62
31.96
34.95
37.87
37.08
34.33
11.51
34.95
32.49
44
29.52
P/E ratio (avg)x
46.76
45.96
44.29
48.61
54.48
56.88
58.69
53.96
55.30
51.59
31.77
55.30
52.78
65
35.97
EV/EBITx
33.94
35.12
32.56
34.52
33.41
31.49
29.05
27.69
27.23
25.97
36.55
27.69
32.03
63
25.64
FCF yield (avg)%
5.37
7.54
10.18
9.85
7.15
6.29
7.51
7.35
8.73
9.29
25.49
7.51
7.52
58
19.48
FCF margin%
16.79
14.09
12.86
10.21
9.58
11.45
13.89
13.10
13.44
14.19
23.50
13.44
13.27
24
1.448
FCF / Net incomex
0.682
0.713
0.699
0.659
0.614
0.578
0.527
0.574
0.561
0.619
1.487
0.574
0.616
67
17.64
ROIC%
27.76
25.13
26.80
24.64
26.47
25.18
25.57
25.97
27.06
27.48
21.36
25.97
26.22
84
21.09
Return on equity%
10.08
8.63
6.45
4.63
1.82
0.74
0.40
0.40
0.40
3.19
17.31
0.40
2.51
32
25.36
Return on assets%
20.76
19.42
19.59
20.32
20.67
19.18
19.50
21.87
24.66
25.90
24.78
21.87
20.50
46
1.61
EPS£
2.45
2.37
2.10
1.90
1.90
1.74
1.57
1.43
1.34
1.25
1.78
(8.00%)
(5.77%)
—
25.00
EPS growth%
4.09
3.15
4.07
3.24
4.54
3.40
4.18
5.92
8.36
7.91
16.79
5.92
4.13
61
0.33
Bookvalue per sh£
2.82
2.74
2.59
2.97
3.14
3.34
3.80
3.61
3.48
3.64
0.53
2.99%
3.17%
—
1.07
FCF per share£
1.25
1.17
1.21
1.30
1.48
1.70
1.72
1.84
1.72
1.70
1.61
2.91%
2.94%
—
0.79
Dividend per sh£
2.22
2.06
2.21
2.21
2.00
1.93
2.01
2.03
1.93
2.11
1.06
1.05%
0.12%
—
21.45
Div yield (avg)%
20.23
21.74
19.15
20.72
19.77
19.47
22.18
24.73
22.76
24.05
28.61
22.76
21.23
49
3.58
Payout ratio%
4.37
4.79
3.77
4.61
3.34
1.52
1.68
1.38
0.40
0.40
7.56
1.38
2.51
95
324.6
Shares (diluted)M
288.1
303.1
281.4
298.0
329.4
349.7
347.1
389.8
411.5
445.0
329.2
6.20%
4.64%
22
3.03
Buyback yield%
8.76
11.25
9.95
11.89
14.85
17.12
19.52
19.58
22.42
22.99
26.72
19.58
15.98
78
1.247
D/E ratiox
0.269
0.312
0.300
0.305
0.302
0.324
0.368
0.428
0.438
0.475
1.279
0.428
0.318
37
131.5
Enterprise value£M
69.53
63.78
67.10
61.80
63.44
62.84
66.41
71.03
75.31
74.01
605.6
3.13%
(0.60%)
19
71.41
LT debt£M
572.2
620.9
597.3
566.9
575.7
600.5
592.9
608.7
590.3
564.7
630.1
(0.39%)
1.05%
66
Revenue
£1.267B
2.65%
1.00×
Cost of revenue
£760.1M
2.63%
1.00×
Operating expenses
£240.6M
3.16%
1.05×
Property and equipment
17.02%