0.693
Revenue£B
0.706
0.747
0.792
0.860
0.947
1.015
1.077
1.145
1.208
1.307
0.737
6.65%
7.13%
5
7.92
Revenue growth%
15.18
13.05
11.73
11.36
12.23
13.71
15.88
15.67
16.27
13.76
9.97
15.67
13.74
93
18.97
Gross margin%
5.32
3.25
5.53
7.54
8.79
5.98
7.13
7.45
5.52
5.92
2.79
5.98
5.95
30
16.49
Operating margin%
11.69
13.45
13.96
12.47
11.93
10.44
9.50
8.86
6.40
8.56
14.42
8.86
11.06
19
28.89
Net margin%
10.42
8.15
7.98
8.85
11.55
10.68
10.31
11.49
10.05
12.98
26.08
10.68
10.36
74
28.50
P/E ratio (avg)x
30.13
29.54
32.04
35.44
35.89
36.89
36.12
38.70
39.31
38.76
36.16
38.70
36.01
72
37.39
EV/EBITx
22.14
19.54
19.79
20.95
22.15
20.43
17.63
18.26
19.73
17.68
22.28
18.26
19.76
15
22.16
FCF yield (avg)%
5.33
7.26
5.91
4.32
2.24
2.16
5.03
5.82
7.60
6.93
17.15
5.82
5.58
15
14.51
FCF margin%
2.66
1.27
0.40
0.81
0.40
2.91
3.33
5.84
3.15
5.75
14.07
3.33
2.79
10
0.765
FCF / Net incomex
1.644
1.572
1.634
1.573
1.699
1.871
1.713
1.901
2.038
2.170
1.419
1.901
1.706
91
9.46
ROIC%
27.24
24.98
23.13
23.98
23.18
23.26
24.32
25.55
25.89
25.39
8.41
25.39
24.65
66
7.41
Return on equity%
6.74
6.12
9.02
10.34
13.19
12.63
15.57
15.76
13.09
10.13
27.23
13.09
11.49
89
14.05
Return on assets%
8.58
10.54
8.27
5.52
3.26
3.65
1.13
2.53
0.62
0.40
9.49
1.13
3.45
11
0.16
EPS£
0.79
0.85
0.85
0.99
1.01
1.13
1.15
1.31
1.41
1.62
0.17
9.90%
8.07%
—
25.70
EPS growth%
27.16
30.15
28.89
31.79
31.39
30.89
32.56
30.12
30.36
31.42
3.77
30.89
30.63
59
0.28
Bookvalue per sh£
0.10
0.10
0.11
0.11
0.10
0.09
0.08
0.08
0.08
0.07
0.27
(6.51%)
(2.63%)
—
0.48
FCF per share£
0.44
0.43
0.45
0.47
0.44
0.46
0.44
0.46
0.51
0.47
0.62
1.06%
1.48%
—
0.57
Dividend per sh£
0.27
0.27
0.27
0.31
0.35
0.37
0.43
0.42
0.41
0.39
0.49
2.33%
4.42%
—
16.48
Div yield (avg)%
9.55
7.05
6.73
5.29
7.89
5.38
6.42
9.21
11.54
11.03
25.39
9.21
7.47
12
17.91
Payout ratio%
22.04
23.87
21.14
21.76
23.11
23.17
21.03
21.60
23.33
21.80
13.83
21.80
21.92
90
2.114
Shares (diluted)B
3.048
2.836
2.985
2.877
3.301
3.826
4.217
4.912
5.019
5.330
2.193
10.06%
6.91%
49
10.91
Buyback yield%
19.64
20.55
21.56
20.87
20.60
18.41
15.88
17.15
14.56
13.30
13.67
15.88
19.03
83
0.843
D/E ratiox
1.088
1.172
1.252
1.318
1.382
1.503
1.537
1.525
1.556
1.477
1.630
1.525
1.429
26
0.702
Enterprise value£B
1.187
1.085
0.998
0.969
0.899
0.915
0.849
0.803
0.747
0.808
0.901
(2.10%)
(3.91%)
52
0.778
LT debt£B
0.889
0.858
0.900
0.869
0.999
1.086
1.158
1.175
1.232
1.207
0.554
3.86%
4.42%
41
Revenue
£1.307B
7.13%
1.00×
Cost of revenue
£754.3M
7.20%
1.01×
Operating expenses
£240.4M
7.23%
1.01×
Goodwill & intangibles
15.73%
Spread over hurdle
33.70%