0.192
Revenue£B
1.449
1.506
1.542
1.605
1.696
1.747
1.827
1.902
2.006
2.101
0.203
4.37%
4.02%
91
24.11
Revenue growth%
0.40
1.55
1.94
0.43
2.85
5.81
5.40
2.41
3.31
5.79
27.33
5.40
2.63
93
6.39
Gross margin%
0.81
2.48
5.08
4.74
4.43
3.56
5.29
7.99
9.87
10.21
10.62
7.99
4.91
40
7.19
Operating margin%
19.65
19.56
17.69
17.86
20.75
18.25
16.42
16.40
13.46
12.24
7.78
16.40
17.77
68
17.41
Net margin%
0.40
0.40
0.40
3.38
2.76
0.40
0.40
3.21
0.73
0.40
4.43
0.40
0.40
80
27.71
P/E ratio (avg)x
17.76
18.00
17.98
16.68
17.69
18.32
17.74
18.29
19.53
18.70
23.85
18.32
17.99
13
8.032
EV/EBITx
29.62
32.88
34.32
33.59
31.34
33.72
30.59
28.44
30.08
34.24
21.00
30.59
32.11
43
19.98
FCF yield (avg)%
3.55
5.17
5.45
6.98
8.09
10.87
8.41
7.45
7.07
7.38
8.35
7.45
7.23
93
11.48
FCF margin%
8.26
7.55
5.64
8.21
8.96
6.76
9.69
10.41
12.52
14.58
18.85
10.41
8.61
39
0.963
FCF / Net incomex
0.168
0.183
0.191
0.215
0.229
0.255
0.280
0.300
0.351
0.408
1.306
0.300
0.242
45
15.92
ROIC%
25.66
27.82
27.93
24.97
22.89
21.38
19.93
22.63
24.97
25.57
3.36
22.63
24.97
20
2.84
Return on equity%
22.94
24.02
25.61
25.52
22.83
24.20
25.43
22.59
25.06
25.57
26.75
25.06
24.63
46
11.36
Return on assets%
6.73
7.87
9.15
9.20
9.97
9.89
9.38
8.27
10.13
8.83
24.63
9.38
9.17
80
1.40
EPS£
0.36
0.39
0.39
0.39
0.40
0.43
0.44
0.39
0.44
0.41
1.55
0.93%
0.39%
—
28.63
EPS growth%
14.46
12.28
9.68
11.63
11.84
11.96
10.39
11.30
9.46
11.39
27.73
11.30
11.51
82
1.19
Bookvalue per sh£
1.15
1.11
1.23
1.19
1.10
1.19
1.12
1.15
1.18
1.04
1.42
(1.19%)
(2.00%)
—
0.35
FCF per share£
1.37
1.56
1.84
1.75
1.67
1.78
1.83
1.92
2.25
2.59
0.39
9.15%
6.59%
—
0.49
Dividend per sh£
1.40
1.49
1.62
1.47
1.59
1.50
1.57
1.73
1.82
1.90
0.90
3.52%
3.58%
—
21.70
Div yield (avg)%
25.47
27.86
29.84
31.76
31.65
32.44
32.15
34.86
33.08
30.14
9.79
32.44
31.71
92
20.82
Payout ratio%
21.88
23.83
25.03
24.53
25.65
27.10
24.10
25.13
23.72
24.52
19.65
24.52
24.53
50
489.2
Shares (diluted)M
438.9
410.1
395.7
373.8
391.8
395.1
389.4
364.4
327.1
329.1
482.7
(3.43%)
(4.27%)
72
16.72
Buyback yield%
20.88
20.80
22.54
20.86
18.62
17.45
20.27
21.44
19.96
19.28
28.63
19.96
20.53
68
1.792
D/E ratiox
1.732
1.650
1.917
2.012
1.997
1.990
2.166
2.117
2.267
2.322
1.533
2.166
2.005
27
1.544
Enterprise value£B
1.622
1.608
1.855
2.091
2.269
2.436
2.593
2.810
3.148
3.230
1.257
7.31%
7.69%
33
0.545
LT debt£B
1.181
1.096
1.002
0.929
0.952
0.964
0.846
0.808
0.866
0.871
1.318
(1.78%)
(2.42%)
54
Revenue
£2.101B
4.02%
1.00×
Cost of revenue
£1.155B
3.97%
1.00×
Operating expenses
£271.5M
4.37%
1.03×
Property and equipment
16.65%
Goodwill & intangibles
16.57%
Spread over hurdle
83.62%