0.506
Revenue£B
2.044
2.052
2.094
2.075
2.105
2.134
2.133
2.156
2.196
2.221
0.537
1.07%
1.14%
86
6.37
Revenue growth%
22.07
22.00
23.80
21.79
19.88
18.94
17.94
18.48
16.27
16.65
19.21
17.94
19.41
62
28.28
Gross margin%
17.99
20.11
18.39
16.59
16.18
18.75
20.28
20.52
21.22
23.64
13.84
20.52
19.43
12
26.04
Operating margin%
12.32
14.15
12.38
14.27
12.21
12.52
11.51
11.11
13.79
16.74
19.14
12.52
12.45
77
21.32
Net margin%
17.50
15.63
13.15
15.55
13.47
12.51
10.04
11.09
12.36
11.15
14.19
11.15
12.83
57
30.80
P/E ratio (avg)x
23.26
22.95
20.69
19.77
21.19
20.13
21.40
20.75
19.30
19.36
25.49
20.13
20.72
70
25.65
EV/EBITx
13.94
12.26
10.53
10.03
9.142
8.738
7.664
6.676
5.681
6.007
9.273
6.676
8.940
13
26.98
FCF yield (avg)%
16.09
14.56
14.49
14.46
17.18
16.88
16.57
13.60
15.23
12.32
15.95
15.23
14.90
23
29.97
FCF margin%
9.62
7.58
5.29
3.64
6.02
5.12
2.54
0.69
1.36
1.56
10.87
1.56
4.38
22
1.029
FCF / Net incomex
1.894
1.816
1.991
2.250
2.597
2.527
2.908
3.266
3.391
3.851
0.132
3.266
2.562
72
14.56
ROIC%
1.68
0.40
1.60
3.23
3.87
5.04
6.10
5.60
5.10
3.69
8.63
5.10
3.78
80
18.79
Return on equity%
12.18
12.06
12.76
15.16
13.68
12.27
11.84
14.12
14.47
12.21
16.67
12.27
12.52
59
28.28
Return on assets%
34.91
35.15
35.34
35.34
36.77
36.42
36.81
39.48
37.14
37.03
14.49
37.03
36.60
70
1.67
EPS£
5.38
6.50
7.02
8.31
9.38
9.74
11.34
11.85
13.08
14.84
1.73
9.61%
12.58%
—
18.83
EPS growth%
23.32
21.69
19.88
22.60
25.59
27.91
26.74
29.39
30.63
33.45
8.95
29.39
26.16
62
2.31
Bookvalue per sh£
1.21
1.12
1.24
1.18
1.26
1.20
1.15
1.34
1.43
1.41
2.27
2.17%
2.24%
—
1.80
FCF per share£
0.68
0.68
0.64
0.69
0.67
0.63
0.67
0.65
0.62
0.57
0.52
(3.19%)
(2.76%)
—
1.74
Dividend per sh£
3.06
2.90
2.93
2.86
2.73
2.75
2.90
2.98
3.21
3.50
2.66
5.11%
2.30%
—
28.85
Div yield (avg)%
21.49
22.25
19.81
18.26
19.74
21.47
23.82
20.86
20.14
19.72
13.86
20.86
20.50
40
22.90
Payout ratio%
0.49
0.40
3.35
1.76
0.40
3.29
2.58
4.93
4.50
6.61
5.14
4.50
2.94
58
584.6
Shares (diluted)M
862.0
922.8
846.6
871.5
861.8
965.9
947.0
906.4
899.5
991.1
595.4
2.84%
1.32%
64
23.15
Buyback yield%
1.54
2.60
0.40
2.23
1.83
1.99
1.84
2.77
4.47
4.13
19.62
2.77
2.11
13
0.283
D/E ratiox
1.050
1.170
1.389
1.424
1.573
1.545
1.623
1.873
2.170
2.488
1.770
1.873
1.559
11
0.878
Enterprise value£B
2.389
2.461
2.369
2.294
2.379
2.764
3.159
3.055
3.499
3.714
1.181
9.32%
5.83%
65
0.568
LT debt£B
1.718
1.800
1.984
1.880
2.064
2.015
2.024
2.016
2.056
2.208
1.586
1.36%
2.81%
78
Revenue
£2.221B
1.14%
1.00×
Cost of revenue
£1.403B
1.05%
0.99×
Operating expenses
£241.3M
0.47%
0.94×
Property and equipment
17.80%
Spread over hurdle
32.71%