10.31
RevenueFr M
19.07
19.87
21.55
22.33
23.72
24.58
25.79
27.23
29.53
31.66
11.05
5.95%
5.94%
93
9.11
Revenue growth%
2.86
0.40
2.40
0.45
0.40
1.02
0.40
0.40
0.46
3.40
22.48
0.46
0.46
46
8.86
Gross margin%
18.92
20.63
22.76
24.10
26.39
28.18
25.24
28.07
25.57
26.56
9.54
26.56
25.40
46
28.16
Operating margin%
24.57
25.13
26.45
27.11
28.67
26.54
28.89
27.35
26.36
24.23
20.55
26.54
26.49
43
4.90
Net margin%
4.21
6.52
7.78
5.36
7.47
6.76
7.05
6.98
6.94
6.43
23.35
6.94
6.85
7
12.49
P/E ratio (avg)x
7.542
7.818
9.304
10.03
10.45
10.34
10.43
10.02
11.92
12.50
31.20
10.43
10.18
25
6.908
EV/EBITx
10.70
10.33
10.48
10.75
10.62
10.95
11.33
10.72
11.94
11.29
15.31
11.29
10.74
6
8.63
FCF yield (avg)%
12.20
12.66
14.34
13.04
11.71
13.30
14.75
16.93
14.55
12.63
21.55
14.55
13.17
16
4.27
FCF margin%
19.48
21.72
23.89
24.13
22.73
21.39
20.73
20.43
23.11
21.48
22.11
21.39
21.60
61
0.800
FCF / Net incomex
1.475
1.340
1.481
1.341
1.264
1.162
1.193
1.337
1.452
1.385
1.073
1.337
1.341
22
14.16
ROIC%
12.48
15.24
17.38
15.46
17.94
17.52
15.70
16.22
15.11
17.44
2.06
16.22
15.96
8
5.14
Return on equity%
21.54
23.64
22.40
23.78
22.00
23.04
22.48
23.84
21.04
18.87
27.95
22.48
22.44
6
16.96
Return on assets%
13.09
10.67
11.66
9.52
10.97
12.44
11.31
11.96
10.59
10.93
28.36
11.31
11.14
66
0.09
EPSFr
0.13
0.13
0.13
0.13
0.15
0.17
0.20
0.23
0.26
0.27
0.10
13.29%
8.24%
—
9.60
EPS growth%
21.27
23.08
20.97
19.58
18.51
16.83
18.24
15.63
13.22
10.32
13.54
15.63
18.38
79
0.03
Bookvalue per shFr
0.16
0.18
0.19
0.21
0.23
0.26
0.25
0.25
0.24
0.28
0.19
3.49%
7.42%
—
0.16
FCF per shareFr
0.10
0.11
0.10
0.09
0.10
0.10
0.11
0.11
0.12
0.12
0.10
2.82%
2.19%
—
0.07
Dividend per shFr
0.06
0.06
0.06
0.05
0.06
0.07
0.07
0.08
0.07
0.08
0.07
5.70%
4.36%
—
3.25
Div yield (avg)%
28.37
27.03
27.49
26.38
24.27
25.62
27.24
25.89
23.21
24.85
20.52
25.62
26.14
27
13.25
Payout ratio%
23.49
20.62
21.43
23.30
24.36
23.40
24.00
24.75
24.53
24.37
7.25
24.37
23.74
7
141.6
Shares (diluted)M
121.0
122.8
112.8
118.0
119.5
126.5
134.7
119.9
111.3
104.9
137.7
(2.58%)
(2.69%)
12
20.33
Buyback yield%
21.20
20.91
22.49
24.80
23.76
23.36
25.32
25.53
26.93
24.17
5.84
25.32
23.97
74
1.237
D/E ratiox
1.166
1.238
1.283
1.541
1.706
1.848
2.012
2.234
2.280
2.420
1.470
2.234
1.777
21
5.264
Enterprise valueFr M
16.55
15.86
14.96
13.59
12.58
12.97
12.75
14.45
13.44
13.33
20.16
1.18%
(1.96%)
10
3.340
LT debtFr M
11.64
11.82
11.33
10.51
10.50
10.18
9.779
9.415
8.435
7.994
20.71
(5.31%)
(4.97%)
23
Cost of revenue
5.67%
0.97×
Operating expenses
5.90%
1.00×
Goodwill & intangibles
17.05%
Spread over hurdle
14.13%