1.593
Revenue£B
0.726
0.759
0.807
0.857
0.919
0.960
1.026
1.074
1.163
1.221
1.702
5.85%
5.78%
85
17.40
Revenue growth%
2.74
5.40
7.28
8.28
7.51
9.28
8.54
7.47
5.94
3.66
2.63
7.47
7.38
8
3.40
Gross margin%
20.95
23.56
22.74
23.34
21.99
23.03
20.60
21.49
22.48
19.74
6.11
21.49
22.23
59
8.16
Operating margin%
8.61
5.87
4.08
3.62
3.57
6.47
8.41
6.23
4.62
2.83
24.86
6.23
5.24
55
25.17
Net margin%
21.63
21.07
20.61
21.30
19.82
19.60
17.75
18.12
16.85
19.71
29.71
18.12
19.76
79
6.239
P/E ratio (avg)x
7.991
7.072
7.252
6.859
6.249
6.744
5.798
5.685
5.037
4.334
15.59
5.685
6.496
60
22.57
EV/EBITx
59.41
64.18
66.45
71.96
76.02
82.41
91.28
97.35
109.3
115.4
21.12
97.35
79.21
7
20.28
FCF yield (avg)%
32.53
31.05
29.95
31.95
32.78
33.99
35.72
34.29
36.55
36.33
15.69
35.72
33.38
36
11.76
FCF margin%
27.82
26.33
28.01
29.00
29.86
30.68
31.23
31.87
29.59
27.76
10.98
30.68
29.29
29
0.716
FCF / Net incomex
0.189
0.178
0.192
0.215
0.198
0.194
0.181
0.206
0.207
0.227
1.594
0.206
0.196
70
5.54
ROIC%
7.03
5.71
3.35
1.85
3.96
4.28
6.57
5.42
7.14
8.98
27.94
6.57
5.56
8
21.82
Return on equity%
20.94
21.54
20.36
18.03
20.45
22.61
20.68
18.29
15.35
15.12
14.04
18.29
20.41
88
18.42
Return on assets%
21.16
23.79
24.22
21.45
23.03
25.88
28.26
28.84
27.18
24.78
28.07
27.18
24.50
89
1.80
EPS£
4.63
4.82
5.33
5.27
5.21
5.63
5.81
5.74
6.53
6.79
1.89
5.43%
4.26%
—
10.04
EPS growth%
14.56
12.77
15.37
16.95
19.38
20.12
20.11
20.21
18.98
19.27
29.51
20.11
19.12
75
1.05
Bookvalue per sh£
1.74
1.54
1.36
1.29
1.22
1.23
1.23
1.15
1.17
1.03
0.85
(3.18%)
(4.60%)
—
0.50
FCF per share£
0.76
0.75
0.70
0.74
0.67
0.72
0.71
0.78
0.81
0.84
2.31
4.50%
1.45%
—
1.35
Dividend per sh£
1.11
0.99
0.99
0.91
0.82
0.86
0.84
0.77
0.70
0.77
1.13
(1.26%)
(3.52%)
—
6.40
Div yield (avg)%
3.50
0.75
0.40
2.82
5.62
8.40
9.26
7.82
9.16
10.41
29.34
9.16
6.72
53
11.52
Payout ratio%
21.99
21.20
21.20
23.47
21.24
22.74
24.72
22.60
25.57
27.83
7.81
24.72
22.67
40
255.9
Shares (diluted)M
459.4
509.4
554.5
542.3
583.4
597.3
647.6
645.6
728.4
842.1
261.9
7.62%
7.69%
28
24.55
Buyback yield%
13.58
12.73
14.05
16.75
15.63
15.25
12.42
13.34
13.51
12.12
25.46
13.34
13.54
80
0.652
D/E ratiox
0.948
0.912
0.878
0.975
1.036
1.104
1.182
1.303
1.251
1.222
1.334
1.222
1.070
55
0.452
Enterprise value£B
1.797
1.718
1.561
1.711
1.832
1.679
1.831
2.042
1.821
1.931
1.510
1.05%
1.70%
28
380.0
LT debt£M
175.1
183.6
199.3
224.6
235.2
262.0
291.3
293.3
320.8
310.6
723.1
5.72%
7.09%
38
Revenue
£1.221B
5.78%
1.00×
Cost of revenue
£645.2M
5.46%
0.97×
Operating expenses
£192.5M
6.64%
1.08×
Property and equipment
15.45%
Spread over hurdle
53.32%