1.269
Revenue£B
1.408
1.431
1.459
1.446
1.445
1.455
1.453
1.450
1.492
1.483
1.421
0.52%
0.73%
7
22.51
Revenue growth%
22.53
25.48
24.03
26.31
28.67
30.89
32.75
34.91
33.43
35.16
7.01
33.43
29.78
40
18.85
Gross margin%
10.67
8.93
11.69
13.72
13.92
11.40
11.04
12.28
14.71
12.90
28.49
12.28
11.98
5
21.03
Operating margin%
0.40
2.75
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.30
11.94
0.40
0.40
60
10.94
Net margin%
25.29
26.80
24.09
25.32
26.00
28.67
30.78
29.59
32.30
29.90
25.95
29.90
27.74
8
21.22
P/E ratio (avg)x
14.38
15.28
17.95
18.73
20.01
22.56
23.64
22.58
23.53
27.42
20.35
23.53
21.28
92
16.37
EV/EBITx
20.50
23.95
25.28
26.43
30.82
33.60
33.54
35.71
36.53
35.69
33.04
35.69
32.18
49
24.14
FCF yield (avg)%
24.82
22.18
24.40
21.81
23.71
24.45
27.00
28.74
28.06
26.01
27.17
27.00
24.64
69
21.75
FCF margin%
18.20
16.81
18.43
18.89
18.56
20.73
22.44
24.55
25.14
27.64
23.96
24.55
19.81
91
0.544
FCF / Net incomex
0.648
0.713
0.687
0.753
0.791
0.782
0.818
0.882
0.900
0.826
1.505
0.826
0.787
42
9.29
ROIC%
2.07
0.74
1.26
2.84
5.49
7.06
5.83
7.49
7.11
9.72
15.78
7.11
5.66
53
10.50
Return on equity%
17.53
17.72
20.52
19.46
19.76
22.36
20.41
19.24
19.82
22.45
20.55
20.41
19.79
38
13.85
Return on assets%
22.17
23.78
24.69
24.92
22.33
19.56
20.97
21.18
22.77
24.68
3.63
21.18
22.55
67
0.83
EPS£
0.29
0.30
0.33
0.30
0.32
0.34
0.36
0.36
0.39
0.37
0.88
3.13%
3.27%
—
10.57
EPS growth%
29.52
32.19
33.43
30.59
31.55
30.25
31.27
30.41
28.66
27.02
5.71
30.25
30.50
35
0.45
Bookvalue per sh£
0.16
0.17
0.16
0.17
0.17
0.19
0.17
0.15
0.16
0.14
0.79
(4.88%)
(1.81%)
—
0.32
FCF per share£
0.70
0.76
0.76
0.79
0.87
0.97
1.01
1.06
1.05
1.18
0.85
6.39%
6.00%
—
0.15
Dividend per sh£
0.40
0.46
0.46
0.44
0.46
0.54
0.58
0.59
0.68
0.67
0.33
7.74%
6.88%
—
2.23
Div yield (avg)%
3.27
4.54
5.04
7.46
9.97
7.53
4.55
7.18
7.91
8.86
17.90
7.53
7.32
79
23.26
Payout ratio%
3.88
4.32
4.07
1.86
3.36
6.25
4.95
4.63
2.41
5.05
17.33
4.95
4.20
94
1.097
Shares (diluted)B
1.325
1.263
1.302
1.212
1.223
1.202
1.227
1.129
1.040
0.932
1.061
(5.30%)
(2.80%)
36
26.35
Buyback yield%
30.29
27.56
28.93
28.07
27.87
26.86
29.54
26.79
25.04
24.37
21.54
26.79
27.72
63
1.727
D/E ratiox
1.005
1.165
1.352
1.639
1.968
2.094
2.520
3.031
3.143
3.716
1.016
3.031
2.031
57
1.093
Enterprise value£B
2.361
2.835
3.316
3.899
3.839
4.504
4.777
5.634
6.748
6.763
1.148
11.99%
11.92%
29
0.924
LT debt£B
1.025
0.916
0.893
0.811
0.883
0.902
0.969
0.866
0.948
0.873
0.285
(0.21%)
(1.53%)
87
Revenue
£1.483B
0.73%
1.00×
Cost of revenue
£973.8M
0.74%
1.00×
Operating expenses
£309.6M
1.01%
1.03×
Goodwill & intangibles
18.38%
Property and equipment
15.35%
Spread over hurdle
50.29%