0.233
Revenue£B
0.789
0.816
0.849
0.918
0.976
1.038
1.101
1.143
1.209
1.281
0.248
5.59%
5.46%
71
9.02
Revenue growth%
27.07
24.50
25.64
26.48
25.82
23.82
24.76
22.51
24.11
23.59
21.20
23.82
24.63
25
17.27
Gross margin%
11.89
14.88
16.47
13.59
13.65
14.02
13.64
14.77
15.51
16.55
2.17
14.77
14.40
89
21.90
Operating margin%
13.63
12.42
12.22
14.18
11.21
9.95
7.70
5.19
2.78
1.85
19.94
5.19
10.58
33
18.84
Net margin%
19.57
20.40
22.76
21.24
19.78
21.58
24.02
23.78
26.23
27.94
4.60
24.02
22.17
33
12.13
P/E ratio (avg)x
22.36
22.33
21.35
23.32
24.53
25.73
28.21
29.92
29.38
26.82
19.64
28.21
25.13
62
30.40
EV/EBITx
16.97
16.46
18.19
18.75
18.65
17.64
19.38
18.50
16.91
15.90
18.36
17.64
17.91
41
27.78
FCF yield (avg)%
27.49
25.85
28.78
31.45
33.63
32.17
30.78
32.54
32.49
30.63
13.85
32.17
31.12
28
11.38
FCF margin%
15.43
15.73
13.55
15.68
18.56
18.96
17.15
16.10
14.43
14.49
9.03
16.10
15.70
34
1.679
FCF / Net incomex
0.909
0.965
1.105
1.089
1.036
1.018
1.039
1.023
0.982
1.008
1.271
1.018
1.020
23
18.50
ROIC%
18.68
18.81
18.57
17.12
16.35
18.54
18.79
17.39
17.68
18.29
12.16
18.29
18.42
92
11.13
Return on equity%
27.92
29.88
27.52
29.76
32.70
32.84
30.40
29.34
28.92
26.33
4.25
29.34
29.55
93
9.15
Return on assets%
24.22
25.51
28.26
27.65
28.29
28.61
27.30
28.32
28.78
31.17
24.56
28.61
28.27
89
1.05
EPS£
1.10
1.24
1.14
1.11
1.04
1.15
1.20
1.27
1.20
1.12
1.09
1.50%
0.93%
—
4.31
EPS growth%
32.31
35.01
35.50
38.03
35.13
36.91
38.06
38.84
40.27
43.01
12.90
38.84
37.47
87
0.31
Bookvalue per sh£
0.53
0.55
0.58
0.61
0.59
0.54
0.54
0.53
0.57
0.63
0.23
1.34%
1.74%
—
0.68
FCF per share£
1.10
1.15
1.32
1.31
1.45
1.64
1.63
1.68
1.76
1.72
1.04
3.46%
4.13%
—
0.44
Dividend per sh£
0.13
0.12
0.13
0.14
0.13
0.12
0.11
0.13
0.12
0.11
0.63
(2.96%)
(3.04%)
—
5.77
Div yield (avg)%
15.26
14.82
16.28
18.59
16.24
17.46
20.39
20.04
21.04
21.78
8.90
20.39
18.02
33
28.72
Payout ratio%
23.09
23.70
20.82
21.55
19.43
20.30
18.17
20.57
20.33
19.74
27.60
20.30
20.45
52
0.795
Shares (diluted)B
1.398
1.565
1.657
1.868
2.079
2.254
2.395
2.716
3.244
3.719
0.803
12.34%
10.68%
46
15.94
Buyback yield%
28.25
29.40
32.08
30.30
32.19
33.69
33.78
34.78
34.34
32.58
10.11
33.78
32.38
79
1.173
D/E ratiox
0.471
0.455
0.502
0.463
0.469
0.489
0.523
0.601
0.571
0.654
0.227
0.571
0.495
9
0.558
Enterprise value£B
1.000
1.008
0.975
1.039
1.043
1.034
1.081
1.144
1.238
1.355
0.408
5.37%
2.37%
40
0.431
LT debt£B
0.750
0.739
0.771
0.856
0.823
0.929
1.026
1.037
1.135
1.040
0.059
4.78%
4.57%
60
Revenue
£1.281B
5.46%
1.00×
Cost of revenue
£896.7M
5.46%
1.00×
Operating expenses
£259.2M
6.06%
1.06×
Cash and investments
15.84%
Spread over hurdle
10.97%