1.904
RevenueFr M
24.76
26.44
27.16
28.38
29.58
30.39
31.30
32.16
33.71
34.51
2.103
3.13%
3.67%
34
23.87
Revenue growth%
4.50
3.46
0.78
0.40
0.40
0.40
1.63
2.14
0.40
0.40
2.22
0.40
0.59
80
7.36
Gross margin%
8.46
7.50
8.51
5.68
6.48
7.80
9.58
9.92
7.52
4.55
5.65
7.80
7.66
18
5.97
Operating margin%
9.67
11.33
13.61
15.31
17.04
18.63
18.21
20.26
19.95
22.25
24.18
19.95
17.63
35
27.45
Net margin%
16.44
18.03
15.49
15.14
13.73
14.63
17.61
19.77
20.99
18.55
26.84
18.55
17.03
73
27.24
P/E ratio (avg)x
4.729
4.052
3.920
3.914
3.798
3.923
3.941
3.938
4.128
3.758
6.453
3.938
3.930
83
22.90
EV/EBITx
18.86
18.70
17.20
17.91
16.49
14.50
15.21
15.52
13.57
15.08
31.26
15.08
16.01
48
9.29
FCF yield (avg)%
5.69
7.71
10.60
9.13
9.07
8.79
7.66
5.41
4.72
6.81
22.54
6.81
7.69
52
12.53
FCF margin%
26.25
23.94
22.64
24.21
23.05
25.62
25.12
24.28
26.90
24.31
21.14
25.12
24.29
77
0.820
FCF / Net incomex
0.778
0.688
0.627
0.677
0.638
0.605
0.612
0.614
0.623
0.642
0.506
0.614
0.633
9
16.39
ROIC%
2.10
4.36
6.33
3.48
5.56
6.87
5.89
5.87
4.27
1.30
10.63
5.87
4.96
94
27.69
Return on equity%
15.44
15.61
17.81
18.43
16.66
17.42
18.33
20.28
22.47
22.15
26.37
20.28
18.07
61
8.15
Return on assets%
20.93
18.08
15.66
14.20
15.16
17.29
19.63
19.35
17.48
19.67
22.67
19.35
17.78
48
0.20
EPSFr
0.17
0.18
0.18
0.21
0.21
0.22
0.25
0.24
0.22
0.25
0.21
3.36%
4.47%
—
2.60
EPS growth%
13.17
11.79
12.26
10.78
8.95
7.27
8.81
5.90
5.80
4.45
14.10
5.90
8.88
53
0.28
Bookvalue per shFr
0.21
0.20
0.22
0.22
0.21
0.22
0.23
0.25
0.25
0.27
0.19
5.27%
2.13%
—
0.49
FCF per shareFr
0.64
0.73
0.69
0.67
0.69
0.66
0.77
0.75
0.87
0.95
0.44
6.65%
5.00%
—
0.49
Dividend per shFr
0.12
0.14
0.13
0.12
0.12
0.12
0.11
0.10
0.11
0.10
0.15
(2.46%)
(1.85%)
—
14.26
Div yield (avg)%
15.74
17.95
17.71
20.08
19.67
17.51
17.37
17.27
18.91
16.69
12.95
17.37
17.61
91
29.79
Payout ratio%
18.32
17.61
18.34
20.51
19.64
21.23
21.39
19.34
17.98
15.04
7.67
19.34
18.84
87
98.98
Shares (diluted)M
108.2
100.2
108.2
107.5
99.04
92.73
92.12
89.13
92.52
100.1
100.6
0.22%
(0.18%)
50
5.90
Buyback yield%
2.81
1.87
0.40
0.40
0.40
0.40
3.39
2.53
0.40
2.09
22.46
2.09
1.14
49
0.437
D/E ratiox
0.174
0.171
0.169
0.177
0.170
0.166
0.173
0.167
0.189
0.186
1.292
0.173
0.172
33
5.550
Enterprise valueFr M
27.53
30.03
35.23
40.15
40.42
40.66
40.04
46.79
47.11
55.26
19.85
6.45%
7.36%
86
37.52
LT debtFr M
31.72
29.93
29.63
30.34
32.85
29.99
32.72
30.41
28.69
25.44
29.14
(4.98%)
(1.92%)
84
Cost of revenue
3.72%
1.01×
Operating expenses
3.93%
1.03×