7.518
RevenueFr M
7.426
7.765
7.855
8.258
8.341
8.700
8.901
9.261
9.620
9.963
7.692
3.62%
3.13%
68
17.35
Revenue growth%
16.73
15.19
14.31
12.26
11.98
10.58
10.72
9.44
7.27
7.59
17.20
9.44
11.35
43
10.73
Gross margin%
3.55
4.74
3.97
4.81
5.76
7.87
10.02
8.95
10.29
11.77
27.52
10.02
6.82
80
23.99
Operating margin%
11.15
14.04
17.01
17.01
17.14
16.55
14.95
12.17
10.97
10.48
2.37
12.17
14.50
59
2.22
Net margin%
18.21
17.09
15.16
13.29
15.62
13.47
15.35
16.53
15.76
17.35
28.96
15.76
15.69
91
18.96
P/E ratio (avg)x
16.88
18.29
21.14
21.26
24.23
25.92
29.89
32.93
31.61
35.99
19.76
31.61
25.08
70
18.12
EV/EBITx
10.85
9.931
9.514
9.446
10.52
9.714
9.290
10.00
9.641
9.138
32.10
9.641
9.678
53
11.06
FCF yield (avg)%
29.37
31.88
34.69
31.78
31.80
32.77
34.85
37.82
38.20
36.63
25.53
36.63
33.73
85
23.71
FCF margin%
23.88
23.93
26.57
24.07
23.27
22.06
20.83
20.15
19.94
22.76
20.27
20.83
23.02
35
1.412
FCF / Net incomex
2.145
2.040
1.926
2.048
2.175
2.444
2.363
2.216
2.432
2.394
0.359
2.394
2.196
5
17.06
ROIC%
31.37
33.28
30.95
28.50
27.97
25.26
24.35
23.71
22.96
24.49
23.03
24.35
26.61
82
10.59
Return on equity%
8.11
10.24
9.34
11.23
12.53
14.87
13.39
15.82
14.41
11.54
11.02
14.41
12.03
24
8.63
Return on assets%
6.29
7.17
6.51
7.90
9.49
9.42
11.53
11.35
14.07
16.85
25.01
11.53
9.46
50
2.85
EPSFr
5.87
6.58
7.97
8.32
9.20
11.13
11.11
11.62
13.28
15.44
2.97
10.92%
11.86%
—
7.56
EPS growth%
2.70
4.57
5.69
3.10
2.53
0.40
3.17
2.49
2.66
0.51
5.76
2.49
2.68
29
1.18
Bookvalue per shFr
1.42
1.45
1.56
1.49
1.41
1.46
1.61
1.43
1.33
1.28
3.53
(1.94%)
(0.27%)
—
3.98
FCF per shareFr
2.51
2.14
2.27
2.26
2.12
1.91
2.01
1.70
1.56
1.49
1.86
(6.79%)
(5.67%)
—
4.14
Dividend per shFr
4.83
4.86
4.97
4.97
4.82
5.36
6.14
6.93
7.20
7.99
1.48
10.67%
5.89%
—
23.30
Div yield (avg)%
8.26
9.28
10.40
13.14
10.68
8.37
9.47
9.71
11.27
13.10
2.19
9.71
10.06
19
15.06
Payout ratio%
14.05
14.19
13.26
10.70
8.84
10.92
12.96
14.50
16.39
16.85
29.15
14.50
13.65
27
0.747
Shares (diluted)M
0.755
0.666
0.691
0.754
0.806
0.801
0.716
0.783
0.746
0.824
0.719
0.44%
0.95%
15
15.18
Buyback yield%
17.74
20.56
19.94
21.48
18.82
20.76
19.51
20.80
21.19
20.99
25.99
20.80
20.66
21
1.624
D/E ratiox
0.610
0.553
0.490
0.447
0.400
0.379
0.402
0.410
0.443
0.429
0.983
0.410
0.436
25
7.082
Enterprise valueFr M
4.522
4.829
4.459
4.602
4.689
5.115
5.648
6.323
5.895
5.495
5.137
3.22%
2.97%
27
0.395
LT debtFr M
0.944
0.959
1.077
1.101
1.174
1.314
1.353
1.433
1.636
1.740
4.469
8.19%
5.93%
68
Cost of revenue
3.37%
1.02×
Operating expenses
2.95%
0.98×
Property and equipment
19.10%
Cash and investments
17.27%
Spread over hurdle
72.21%