60.72
RevenueFr M
84.89
86.97
87.72
89.71
88.87
89.46
90.30
91.58
93.37
91.51
62.59
0.59%
0.88%
10
27.93
Revenue growth%
8.76
7.70
8.20
10.73
10.96
12.97
11.13
11.02
13.81
16.32
12.61
12.97
10.99
87
2.31
Gross margin%
19.16
21.38
21.28
20.09
22.59
23.19
21.59
19.03
20.74
21.53
7.65
21.53
21.33
9
2.04
Operating margin%
25.66
25.17
23.80
23.08
20.65
19.33
18.93
19.42
21.59
21.04
3.60
19.42
21.32
49
4.90
Net margin%
26.45
26.92
28.54
30.62
27.64
26.85
26.23
25.17
25.92
23.06
24.36
25.92
26.65
27
6.852
P/E ratio (avg)x
38.29
41.12
44.61
43.97
49.21
50.69
47.01
53.01
51.03
52.76
14.35
51.03
48.11
10
19.09
EV/EBITx
23.57
21.33
19.19
17.72
15.78
15.55
16.84
14.98
15.39
13.94
26.52
15.39
16.31
73
26.69
FCF yield (avg)%
1.91
2.79
0.40
0.40
1.14
0.50
3.49
2.50
4.24
3.54
7.85
3.49
2.20
41
15.65
FCF margin%
3.78
2.34
4.18
1.99
3.42
5.35
6.02
6.16
6.72
8.54
4.50
6.16
4.77
80
0.386
FCF / Net incomex
1.722
1.824
1.928
2.294
2.471
2.618
2.856
3.394
3.870
4.196
0.420
3.394
2.544
23
9.15
ROIC%
12.72
12.25
13.13
12.16
11.38
9.24
10.85
10.83
11.61
9.80
7.76
10.83
11.49
46
6.93
Return on equity%
27.68
27.84
25.96
26.14
25.41
23.41
22.95
25.26
24.14
22.19
3.88
23.41
25.33
45
26.59
Return on assets%
15.32
13.19
10.71
11.57
12.24
14.91
12.40
14.30
16.71
16.15
8.94
14.91
13.75
15
1.42
EPSFr
1.93
1.89
2.00
1.95
1.86
2.17
2.31
2.70
2.93
2.94
1.50
9.62%
5.66%
—
16.50
EPS growth%
12.04
9.64
10.84
9.48
7.40
8.55
7.18
4.27
6.56
6.14
25.08
6.56
7.97
28
0.23
Bookvalue per shFr
1.28
1.37
1.39
1.34
1.33
1.50
1.60
1.74
1.94
2.14
1.51
9.97%
5.81%
—
0.77
FCF per shareFr
0.44
0.40
0.35
0.33
0.31
0.34
0.30
0.30
0.31
0.33
1.39
0.97%
(2.68%)
—
0.60
Dividend per shFr
1.35
1.45
1.71
1.71
2.03
2.06
2.35
2.39
2.66
2.64
1.39
5.46%
8.02%
—
16.60
Div yield (avg)%
35.05
35.69
36.98
34.10
35.82
37.97
39.50
41.09
39.32
39.09
4.64
39.32
37.47
71
17.45
Payout ratio%
34.53
36.32
35.28
33.06
35.92
36.45
38.02
40.77
42.62
40.16
11.28
40.16
36.38
55
62.32
Shares (diluted)M
50.82
51.71
54.73
47.26
43.56
38.75
41.23
41.83
42.89
39.38
61.93
(2.00%)
(3.81%)
13
6.79
Buyback yield%
15.93
15.92
13.46
15.48
14.73
15.19
12.97
10.63
11.64
12.70
24.89
12.70
14.10
55
0.411
D/E ratiox
0.585
0.684
0.806
0.788
0.761
0.834
0.900
1.078
1.249
1.273
0.334
1.078
0.820
58
6.808
Enterprise valueFr M
34.42
30.89
32.00
27.77
27.25
23.49
24.27
20.90
22.72
20.39
47.12
(5.63%)
(6.04%)
37
47.61
LT debtFr M
99.93
111.3
126.7
126.4
140.0
144.4
158.4
183.0
179.9
192.1
29.11
6.54%
7.53%
33
Cost of revenue
0.88%
1.00×
Operating expenses
1.44%
1.06×
Goodwill & intangibles
18.79%
Spread over hurdle
(2.49%)