1.081
RevenueFr B
0.774
0.799
0.830
0.858
0.862
0.877
0.896
0.919
0.933
0.975
1.184
2.49%
2.57%
55
4.44
Revenue growth%
7.62
7.98
10.39
8.05
6.77
5.55
6.16
3.84
4.18
2.93
28.20
4.18
6.47
82
5.04
Gross margin%
9.47
12.21
14.18
12.69
14.55
13.16
12.55
14.03
17.00
16.10
10.44
14.03
13.59
64
16.73
Operating margin%
26.34
23.49
21.19
22.09
19.87
22.84
20.61
17.87
19.71
22.08
11.85
20.61
21.64
17
22.50
Net margin%
14.39
16.41
16.51
15.32
17.92
20.36
17.66
17.36
17.82
16.62
21.63
17.66
16.99
79
11.76
P/E ratio (avg)x
29.94
31.68
35.59
37.74
36.83
34.34
37.49
38.89
41.03
46.30
35.61
38.89
37.16
78
16.34
EV/EBITx
28.91
27.98
25.74
23.30
25.44
24.51
23.78
26.30
28.94
30.83
34.68
26.30
26.02
92
12.90
FCF yield (avg)%
18.65
19.01
17.50
16.96
15.15
18.07
20.08
19.99
21.59
21.02
8.20
20.08
18.83
9
17.58
FCF margin%
22.71
23.85
21.57
19.04
20.26
22.82
25.59
28.57
26.92
27.90
27.32
26.92
23.34
58
1.029
FCF / Net incomex
1.119
1.032
1.061
1.131
1.221
1.302
1.203
1.075
1.003
1.011
0.684
1.075
1.097
22
3.17
ROIC%
27.64
30.41
30.31
30.28
32.36
31.74
33.28
33.83
32.73
31.33
24.84
32.73
31.53
90
10.27
Return on equity%
23.54
23.40
22.44
25.20
22.52
22.52
24.93
26.80
25.94
28.46
11.57
25.94
24.24
29
8.68
Return on assets%
25.87
23.00
24.35
24.04
26.40
24.62
23.23
24.99
26.31
25.30
26.06
24.99
24.80
70
5.82
EPSFr
19.67
19.45
18.83
21.61
24.03
27.72
28.16
30.37
32.29
30.69
6.43
5.01%
4.77%
—
8.41
EPS growth%
22.18
22.64
22.94
21.43
19.57
18.10
19.06
19.64
21.49
22.14
12.08
19.64
21.46
71
15.76
Bookvalue per shFr
7.30
8.35
8.23
8.25
9.40
9.82
9.86
11.38
11.04
12.01
16.46
5.02%
4.56%
—
7.47
FCF per shareFr
6.11
5.51
4.96
5.10
5.40
4.80
4.65
4.82
5.11
4.58
21.60
(3.26%)
(4.25%)
—
6.84
Dividend per shFr
22.12
22.71
26.82
31.01
34.02
36.48
42.35
45.94
47.00
46.09
12.12
6.26%
8.48%
—
16.39
Div yield (avg)%
32.92
33.41
34.71
35.20
35.21
33.52
34.07
31.73
30.39
32.62
15.90
32.62
33.46
69
29.89
Payout ratio%
17.99
20.36
20.35
17.35
18.28
20.53
19.58
19.90
19.92
21.13
8.95
19.92
19.91
39
16.38
Shares (diluted)M
14.15
15.49
14.50
14.60
14.25
12.29
12.95
11.81
11.61
10.57
16.73
(5.79%)
(2.50%)
63
15.36
Buyback yield%
23.95
26.64
23.84
20.99
18.70
17.14
15.13
17.93
15.99
18.80
22.45
17.14
18.75
62
0.265
D/E ratiox
0.699
0.698
0.763
0.733
0.718
0.744
0.728
0.826
0.938
0.941
0.269
0.826
0.738
46
666.4
Enterprise valueFr M
256.8
261.9
239.0
227.6
227.0
225.5
207.2
179.8
178.3
184.4
448.9
(4.07%)
(4.60%)
68
0.718
LT debtFr B
0.822
0.955
1.124
1.270
1.269
1.232
1.220
1.173
1.302
1.307
0.979
0.60%
6.13%
46
Cost of revenue
2.48%
0.99×
Operating expenses
2.35%
0.98×
Cash and investments
21.34%