1.971
RevenueFr B
2.799
2.976
3.189
3.307
3.462
3.571
3.728
4.001
4.149
4.468
2.041
5.23%
5.24%
24
11.94
Revenue growth%
25.00
24.96
24.10
22.89
21.06
20.07
20.73
22.55
21.96
20.02
8.08
20.73
22.25
24
5.79
Gross margin%
12.29
14.92
12.02
11.15
10.60
12.63
13.42
10.78
9.74
7.75
4.15
10.78
11.58
13
28.73
Operating margin%
6.36
8.12
9.44
7.59
5.77
6.20
4.08
1.39
0.64
0.40
28.18
1.39
5.99
55
18.87
Net margin%
8.02
5.46
4.74
4.96
2.11
3.34
5.98
3.96
4.02
3.97
6.97
3.97
4.38
7
35.24
P/E ratio (avg)x
27.12
27.28
30.87
35.24
40.49
46.38
46.78
47.39
54.35
54.72
11.71
47.39
43.43
89
12.82
EV/EBITx
15.16
15.50
13.76
14.60
12.95
12.55
12.88
13.02
13.80
13.30
32.87
13.02
13.53
73
9.13
FCF yield (avg)%
0.40
0.40
0.40
1.97
0.40
3.24
5.53
8.21
9.37
12.02
17.03
8.21
2.60
66
25.48
FCF margin%
22.15
22.57
22.99
25.08
26.40
23.49
23.57
24.60
22.28
22.70
22.36
23.49
23.24
80
1.678
FCF / Net incomex
1.949
1.755
1.729
1.788
1.826
1.789
1.740
1.955
1.839
1.927
0.462
1.839
1.807
84
5.00
ROIC%
10.67
12.88
11.94
11.86
14.45
12.81
12.82
15.60
16.45
16.43
6.42
15.60
12.85
24
16.62
Return on equity%
2.46
1.03
0.40
0.40
3.13
3.38
6.30
8.59
11.13
8.40
16.99
8.40
3.26
77
6.27
Return on assets%
8.49
11.34
11.30
12.33
12.91
10.75
11.27
10.96
11.64
10.64
2.09
10.96
11.29
65
3.17
EPSFr
4.37
4.52
5.01
5.11
5.73
5.99
5.56
5.67
5.33
4.97
3.38
(2.80%)
0.79%
—
6.16
EPS growth%
13.88
13.07
10.20
7.67
7.87
6.83
4.76
3.47
2.23
0.40
23.62
3.47
7.25
28
1.48
Bookvalue per shFr
0.82
0.88
0.95
0.98
1.08
1.21
1.34
1.42
1.41
1.41
0.91
5.47%
6.06%
—
1.58
FCF per shareFr
1.70
1.87
1.84
1.78
1.94
2.06
2.03
1.89
1.75
1.95
3.88
0.11%
1.08%
—
2.92
Dividend per shFr
2.06
2.41
2.71
2.78
2.69
2.87
2.75
3.16
3.26
3.74
3.70
6.78%
6.15%
—
27.98
Div yield (avg)%
21.40
20.97
22.61
21.83
20.64
20.32
22.84
24.23
25.40
25.86
25.83
24.23
22.22
72
24.38
Payout ratio%
16.36
18.54
16.11
14.68
17.61
19.46
18.82
17.31
16.90
15.46
6.64
17.31
17.11
80
342.5
Shares (diluted)M
341.8
351.0
308.0
308.9
309.3
320.2
341.0
342.8
323.2
349.1
343.8
2.45%
0.43%
77
17.59
Buyback yield%
12.54
13.84
11.30
12.16
13.00
10.10
11.07
8.17
9.53
7.47
23.46
9.53
11.18
50
1.050
D/E ratiox
1.745
1.932
1.812
1.849
1.776
1.667
1.576
1.615
1.708
1.665
1.393
1.665
1.727
33
1.911
Enterprise valueFr B
0.890
0.988
0.893
0.874
0.916
1.023
0.996
0.937
0.981
1.013
1.831
2.04%
2.21%
74
1.046
LT debtFr B
1.373
1.575
1.633
1.571
1.619
1.875
2.053
2.134
2.109
2.074
1.329
5.07%
5.47%
11
Cost of revenue
5.05%
0.98×
Operating expenses
5.28%
1.00×
Spread over hurdle
20.37%