29.10
RevenueFr M
22.75
23.63
24.30
25.03
26.23
27.02
28.01
28.57
29.53
31.15
31.01
3.37%
3.04%
64
10.63
Revenue growth%
24.20
22.23
21.20
18.81
19.05
16.32
18.23
18.93
18.04
12.51
11.55
18.23
18.99
55
28.68
Gross margin%
25.58
28.23
26.35
23.47
23.54
21.22
19.88
17.24
20.17
22.78
13.61
20.17
23.50
90
20.38
Operating margin%
12.40
11.14
12.39
13.31
14.19
14.29
16.97
17.38
16.61
7.38
21.69
16.61
14.12
51
27.70
Net margin%
10.66
13.65
14.20
16.67
15.54
16.46
15.72
13.19
13.66
25.45
4.79
15.54
13.93
32
18.03
P/E ratio (avg)x
51.95
50.78
51.27
48.12
54.68
54.25
60.76
57.99
60.24
20.99
10.01
57.99
53.10
22
32.13
EV/EBITx
21.92
24.72
23.97
25.90
29.44
27.47
25.73
25.20
25.01
34.79
33.39
25.73
25.10
94
23.04
FCF yield (avg)%
23.50
25.77
24.96
25.73
27.78
28.86
31.79
30.46
28.07
29.64
28.57
28.86
26.78
42
14.92
FCF margin%
13.20
13.73
13.70
16.14
14.27
14.15
13.10
13.49
15.93
24.73
9.12
14.15
13.72
58
0.231
FCF / Net incomex
0.911
1.016
0.998
1.003
0.955
0.949
0.915
1.014
1.099
1.316
0.266
0.955
0.977
60
12.77
ROIC%
23.53
25.46
25.09
22.65
19.74
20.42
20.77
20.54
18.66
7.91
5.11
20.42
21.18
14
21.24
Return on equity%
4.12
2.11
1.12
0.53
0.40
0.40
0.66
0.40
0.40
8.84
27.12
0.40
0.59
42
16.64
Return on assets%
14.63
13.62
16.11
19.09
16.53
16.57
19.43
18.86
21.76
7.12
9.57
18.86
16.55
48
3.19
EPSFr
8.58
9.28
9.46
10.27
11.60
11.64
12.06
12.12
13.53
3.27
3.46
5.68%
5.72%
—
8.38
EPS growth%
23.45
20.62
21.44
20.15
18.93
19.82
21.38
24.31
25.22
14.73
13.10
21.38
21.41
79
2.75
Bookvalue per shFr
2.58
3.03
3.34
3.88
3.75
3.84
4.44
4.61
4.89
2.85
3.34
4.74%
7.39%
—
4.23
FCF per shareFr
8.36
7.85
8.12
8.67
10.17
11.75
11.01
12.55
13.12
3.34
3.83
8.63%
6.99%
—
3.93
Dividend per shFr
3.05
3.36
3.84
3.91
3.88
4.08
4.68
4.56
5.03
2.33
5.29
5.15%
7.15%
—
15.17
Div yield (avg)%
25.29
22.38
20.30
22.36
24.02
22.87
21.11
21.42
22.94
5.53
14.02
22.87
22.62
23
12.52
Payout ratio%
15.05
14.94
17.25
14.35
17.13
16.49
15.88
15.53
16.22
14.76
23.66
16.22
15.70
22
1.397
Shares (diluted)M
1.274
1.374
1.526
1.533
1.504
1.426
1.282
1.238
1.091
1.437
1.406
(6.56%)
(1.72%)
41
21.71
Buyback yield%
13.73
12.48
11.50
10.00
10.71
9.24
10.42
8.97
6.44
9.25
13.18
9.24
10.56
55
1.234
D/E ratiox
0.738
0.637
0.625
0.667
0.723
0.762
0.730
0.750
0.745
1.028
1.674
0.745
0.734
42
8.989
Enterprise valueFr M
28.25
27.81
31.81
37.53
37.74
44.55
46.76
52.99
59.78
28.06
7.792
9.76%
9.23%
32
13.37
LT debtFr M
20.76
23.34
25.21
29.36
31.38
30.37
34.19
33.91
40.32
25.97
6.278
6.55%
9.16%
60
Cost of revenue
2.91%
0.99×
Operating expenses
3.39%
1.04×
Goodwill & intangibles
20.05%
Property and equipment
13.99%
Spread over hurdle
(1.01%)