91.20
RevenueFr M
119.3
120.9
125.1
129.0
130.1
132.4
132.5
132.6
133.3
138.5
96.36
1.25%
1.66%
8
15.38
Revenue growth%
26.37
29.02
26.10
26.77
26.41
24.18
24.12
23.02
23.19
24.82
17.06
24.12
25.46
80
21.50
Gross margin%
20.10
22.57
23.62
22.45
25.07
22.40
21.43
19.73
22.62
25.26
21.55
22.40
22.51
43
8.91
Operating margin%
28.67
25.70
23.65
24.33
24.29
25.81
23.24
26.04
28.32
28.55
14.86
26.04
25.75
92
4.26
Net margin%
28.59
29.33
30.64
30.97
28.71
28.13
26.83
29.37
26.77
27.44
19.34
27.44
28.65
59
26.53
P/E ratio (avg)x
29.10
25.58
25.37
26.31
25.34
27.05
25.66
27.30
25.77
27.15
18.58
27.05
26.04
41
23.28
EV/EBITx
32.16
31.52
30.11
33.48
34.63
35.81
36.64
37.27
36.04
34.59
37.27
36.04
34.61
64
8.53
FCF yield (avg)%
21.71
22.39
21.68
23.73
25.86
25.54
27.43
27.28
29.02
27.11
24.76
27.28
25.70
23
9.67
FCF margin%
21.16
24.10
21.40
21.43
23.10
25.36
28.34
27.13
25.79
26.43
28.89
26.43
24.73
55
0.865
FCF / Net incomex
1.738
1.855
1.849
1.950
1.868
1.818
2.143
2.098
2.438
2.515
1.116
2.143
1.909
95
28.05
ROIC%
32.05
33.27
30.31
30.98
33.29
33.08
35.03
32.60
32.34
31.62
27.89
32.60
32.47
68
16.98
Return on equity%
11.74
10.81
12.84
15.31
17.31
19.10
17.01
17.14
19.43
17.15
15.39
17.15
17.07
20
4.35
Return on assets%
18.30
18.48
20.59
17.90
18.97
18.16
19.05
20.50
17.96
15.51
7.11
18.16
18.39
76
25.09
EPSFr
11.60
12.82
14.26
16.10
15.08
15.55
14.75
14.11
14.62
15.18
25.90
0.13%
2.75%
—
19.95
EPS growth%
23.69
23.74
26.72
27.33
24.58
23.82
23.89
21.28
21.06
21.20
12.83
21.28
23.78
84
10.75
Bookvalue per shFr
51.27
56.29
64.39
73.08
79.92
84.92
89.99
92.36
108.90
114.94
17.95
7.54%
9.93%
—
21.80
FCF per shareFr
28.86
32.98
33.94
32.57
38.17
38.45
36.94
38.52
36.90
41.86
23.22
1.86%
4.98%
—
10.58
Dividend per shFr
21.28
23.23
25.83
26.36
24.69
28.16
26.33
25.53
27.81
30.76
14.21
4.50%
4.86%
—
3.80
Div yield (avg)%
11.96
14.31
12.92
10.03
9.08
8.93
7.74
10.33
8.21
8.65
5.50
8.65
9.55
20
2.45
Payout ratio%
3.76
1.88
2.38
1.50
3.97
6.67
5.34
4.19
3.20
0.61
16.69
4.19
3.48
83
2.943
Shares (diluted)M
4.987
5.225
6.327
7.594
8.638
9.783
9.679
10.22
10.78
12.64
3.073
7.91%
11.18%
83
23.40
Buyback yield%
3.06
5.59
3.42
1.22
0.40
2.53
0.40
0.77
0.40
0.40
7.51
0.40
1.00
20
1.081
D/E ratiox
0.940
0.953
0.882
0.791
0.800
0.866
0.966
1.002
1.050
1.032
1.364
1.002
0.947
29
117.0
Enterprise valueFr M
141.0
142.4
161.1
155.8
181.3
215.9
235.1
250.6
269.6
311.3
12.49
11.42%
8.27%
92
61.15
LT debtFr M
36.74
41.22
40.98
41.56
42.29
44.24
41.50
40.20
39.56
41.16
65.09
(0.54%)
1.56%
72
Cost of revenue
1.70%
1.00×
Operating expenses
0.96%
0.93×
Property and equipment
16.51%