0.348
Revenue£B
0.936
0.984
1.047
1.094
1.123
1.156
1.194
1.260
1.282
1.365
0.381
3.97%
4.51%
44
20.17
Revenue growth%
12.57
13.65
15.80
15.51
17.67
19.10
19.94
21.74
22.01
21.52
4.40
21.52
18.39
22
5.15
Gross margin%
3.27
3.63
6.37
8.00
10.94
9.16
8.80
9.02
8.07
5.94
26.96
8.80
8.04
49
5.48
Operating margin%
11.74
10.91
9.75
11.77
12.30
14.14
11.71
12.72
10.36
8.24
21.30
11.71
11.73
20
18.93
Net margin%
23.07
21.58
23.71
21.30
23.32
23.00
23.79
22.84
20.03
22.31
16.43
22.84
22.92
73
34.82
P/E ratio (avg)x
52.91
48.75
52.03
55.32
59.38
65.96
67.21
64.98
68.90
71.23
18.28
67.21
62.18
27
16.85
EV/EBITx
30.81
32.13
36.05
42.45
45.69
51.81
55.64
60.06
57.99
68.86
37.83
57.99
48.75
77
25.01
FCF yield (avg)%
23.88
23.50
24.81
22.37
21.60
23.51
21.57
20.77
18.68
17.34
16.29
20.77
21.99
66
28.55
FCF margin%
28.52
30.83
29.35
31.20
30.87
30.64
33.09
33.29
33.87
36.68
9.40
33.29
31.04
31
0.408
FCF / Net incomex
1.240
1.114
0.987
1.029
1.025
1.085
1.040
1.109
1.044
0.893
1.516
1.044
1.042
47
22.81
ROIC%
29.74
29.40
32.11
32.45
32.63
34.43
37.05
38.83
37.61
35.47
27.95
37.05
33.53
35
13.02
Return on equity%
14.83
17.28
16.72
15.28
16.45
13.77
14.46
15.76
14.08
16.04
5.93
14.46
15.52
35
20.80
Return on assets%
23.12
21.02
19.48
21.01
21.57
22.04
21.28
19.54
20.73
22.17
25.19
21.28
21.15
21
1.45
EPS£
2.65
2.90
2.93
2.92
3.08
3.21
3.24
3.77
4.14
4.45
1.50
7.64%
5.12%
—
9.63
EPS growth%
30.62
29.10
26.69
27.84
25.28
25.04
26.59
29.20
26.55
25.99
29.63
26.55
26.64
9
4.73
Bookvalue per sh£
2.85
2.62
2.79
3.04
2.71
2.87
2.69
2.84
2.87
2.83
1.31
0.86%
0.18%
—
3.02
FCF per share£
9.48
9.05
9.20
9.58
10.39
9.44
8.60
8.43
8.67
9.18
3.81
(2.45%)
0.92%
—
4.51
Dividend per sh£
0.71
0.73
0.64
0.64
0.70
0.63
0.58
0.60
0.62
0.57
4.04
(4.15%)
(3.41%)
—
25.84
Div yield (avg)%
29.87
29.64
27.80
26.17
25.25
26.07
27.30
29.81
30.92
33.06
20.38
29.81
28.72
46
7.60
Payout ratio%
5.92
5.01
2.91
5.43
6.46
5.55
6.92
9.77
7.41
7.74
26.10
7.41
6.19
73
73.04
Shares (diluted)M
62.02
65.54
58.65
53.47
52.54
54.85
50.00
55.36
52.29
47.68
70.83
(1.92%)
(3.45%)
59
13.98
Buyback yield%
4.46
5.16
7.41
7.90
10.02
10.55
9.66
11.59
13.05
14.06
17.40
11.59
9.84
30
0.488
D/E ratiox
1.547
1.860
1.829
2.084
2.187
2.360
2.292
2.765
3.011
3.276
0.312
2.765
2.240
75
1.014
Enterprise value£B
0.070
0.074
0.074
0.081
0.079
0.075
0.068
0.067
0.075
0.077
1.602
(0.45%)
1.63%
64
0.404
LT debt£B
0.426
0.452
0.451
0.487
0.514
0.496
0.518
0.533
0.490
0.443
1.474
(2.91%)
(0.80%)
87
Revenue
£1.365B
4.51%
1.00×
Cost of revenue
£863.7M
4.62%
1.01×
Operating expenses
£205.0M
3.94%
0.95×
Cash and investments
19.48%
Spread over hurdle
(1.88%)