217.9
RevenueFr M
138.2
142.5
147.2
151.7
153.1
153.4
156.4
161.1
166.5
165.5
225.9
1.58%
1.75%
53
11.48
Revenue growth%
30.02
31.38
32.88
30.59
32.83
35.54
34.54
32.67
31.60
29.43
24.11
32.67
32.14
40
11.28
Gross margin%
8.14
8.89
9.14
10.00
12.59
12.99
13.37
15.62
17.32
18.34
24.33
15.62
12.79
54
27.00
Operating margin%
0.40
1.01
0.40
1.38
0.40
0.81
1.14
0.85
2.55
5.32
18.75
1.14
0.93
37
10.75
Net margin%
13.15
14.82
17.24
16.55
17.08
14.54
17.17
16.04
15.68
14.71
10.65
15.68
15.86
78
32.28
P/E ratio (avg)x
12.74
13.84
14.48
13.24
13.60
14.56
13.13
12.88
12.49
11.37
28.80
12.88
13.19
13
11.79
EV/EBITx
28.58
25.92
27.10
29.53
29.73
32.26
35.54
35.42
31.54
32.93
33.77
32.93
30.64
84
15.68
FCF yield (avg)%
15.96
13.17
11.52
10.48
11.25
12.59
14.12
11.39
12.53
10.46
16.75
12.53
12.03
6
3.76
FCF margin%
16.25
17.66
16.05
14.73
14.71
15.36
17.72
19.24
17.99
18.70
17.21
17.99
16.95
55
0.212
FCF / Net incomex
1.018
0.861
0.838
0.830
0.729
0.725
0.669
0.630
0.652
0.553
1.547
0.652
0.727
74
15.95
ROIC%
2.22
3.59
5.23
2.78
4.80
2.82
2.72
3.55
3.83
1.91
28.47
2.82
3.18
83
4.30
Return on equity%
4.83
2.36
0.72
1.74
4.26
5.96
7.78
8.74
7.76
9.36
23.25
7.78
5.40
41
29.29
Return on assets%
28.84
27.27
25.32
27.30
27.80
26.20
24.89
27.31
25.11
27.16
26.17
26.20
27.22
58
1.54
EPSFr
1.30
1.51
1.67
1.64
1.76
2.02
1.95
2.01
1.94
1.94
1.64
2.00%
4.56%
—
24.45
EPS growth%
13.41
15.42
17.55
19.29
20.91
19.07
16.92
14.17
15.38
17.05
24.35
16.92
16.99
62
0.68
Bookvalue per shFr
1.09
0.92
0.79
0.75
0.80
0.74
0.77
0.83
0.84
0.91
1.57
2.72%
(2.40%)
—
1.16
FCF per shareFr
1.34
1.47
1.46
1.59
1.69
1.49
1.57
1.41
1.53
1.43
0.80
(3.36%)
1.38%
—
0.56
Dividend per shFr
1.34
1.50
1.48
1.57
1.44
1.45
1.52
1.69
1.89
1.73
1.34
3.74%
1.83%
—
22.59
Div yield (avg)%
19.02
21.17
20.93
19.80
18.31
19.45
22.29
21.18
22.63
20.07
17.23
21.18
20.50
34
21.81
Payout ratio%
13.58
12.00
9.26
9.99
9.84
9.10
11.20
11.20
13.73
11.31
2.94
11.20
11.20
83
87.13
Shares (diluted)M
118.7
129.6
138.5
139.8
126.5
116.0
127.9
137.2
134.8
150.4
86.58
3.52%
2.31%
23
11.43
Buyback yield%
33.49
32.20
29.39
26.62
25.97
23.83
21.11
18.49
15.58
13.24
24.56
18.49
24.90
6
1.469
D/E ratiox
0.333
0.369
0.409
0.438
0.434
0.493
0.518
0.540
0.627
0.653
0.490
0.540
0.466
38
71.92
Enterprise valueFr M
160.8
169.2
159.6
138.9
137.6
127.8
136.9
131.0
126.2
133.0
164.4
(0.69%)
(1.81%)
20
228.8
LT debtFr M
193.2
176.2
181.2
179.7
177.5
185.1
160.9
144.9
125.8
132.7
147.8
(5.65%)
(3.33%)
76
Cost of revenue
2.03%
1.03×
Operating expenses
1.14%
0.94×
Property and equipment
20.12%
Spread over hurdle
16.14%