114.0
RevenueFr M
65.57
69.57
74.21
79.14
82.98
87.93
90.90
96.86
100.5
106.4
122.1
5.10%
5.63%
61
10.91
Revenue growth%
22.14
23.70
22.94
22.09
23.89
23.09
26.02
27.25
28.47
29.83
24.95
27.25
23.79
63
17.98
Gross margin%
11.97
9.35
11.05
11.62
11.12
10.31
11.25
10.85
9.18
6.79
10.62
10.31
10.95
48
25.11
Operating margin%
27.04
29.31
31.87
30.30
31.05
31.94
33.88
31.19
31.93
34.16
12.68
31.94
31.53
89
18.31
Net margin%
26.43
23.61
22.12
23.42
21.22
20.37
22.91
24.15
23.47
26.43
2.63
23.47
23.45
42
13.78
P/E ratio (avg)x
19.20
19.15
21.53
23.61
25.63
27.45
31.32
33.43
32.34
36.73
6.774
32.34
26.54
56
14.86
EV/EBITx
17.38
15.60
16.25
17.56
18.63
17.94
17.43
18.71
16.57
15.94
28.56
17.43
17.41
65
13.95
FCF yield (avg)%
27.01
28.41
30.42
29.23
26.83
26.85
25.08
27.63
28.37
26.75
12.18
26.85
27.32
92
4.39
FCF margin%
0.40
0.40
1.35
0.80
2.83
3.99
5.76
3.18
3.77
4.26
18.72
3.99
3.01
93
0.926
FCF / Net incomex
1.212
1.333
1.361
1.397
1.614
1.724
1.793
1.928
2.207
2.518
0.570
1.928
1.669
21
19.25
ROIC%
22.01
20.32
18.83
20.67
23.33
22.94
21.75
23.47
23.79
24.70
9.18
23.47
22.47
27
3.46
Return on equity%
18.59
15.90
17.35
18.15
19.31
21.17
23.86
23.17
25.05
26.47
23.50
23.86
20.24
46
3.98
Return on assets%
19.65
16.92
14.96
13.02
12.54
13.96
12.98
10.65
11.66
13.66
28.58
12.98
13.34
68
0.18
EPSFr
0.20
0.21
0.23
0.26
0.30
0.29
0.29
0.28
0.29
0.27
0.18
(2.22%)
4.14%
—
16.35
EPS growth%
32.85
33.09
35.92
35.74
36.29
35.77
37.33
38.34
36.79
37.58
9.04
37.33
36.11
36
0.15
Bookvalue per shFr
0.35
0.32
0.37
0.39
0.41
0.39
0.38
0.43
0.41
0.45
0.26
1.71%
2.79%
—
0.37
FCF per shareFr
0.54
0.58
0.53
0.58
0.60
0.59
0.65
0.69
0.76
0.74
0.20
4.15%
2.01%
—
0.18
Dividend per shFr
0.45
0.48
0.46
0.45
0.42
0.41
0.42
0.43
0.44
0.44
0.16
0.65%
(1.12%)
—
17.38
Div yield (avg)%
19.96
17.21
15.28
17.91
16.75
15.57
13.36
13.37
11.19
8.78
4.19
13.36
15.43
12
28.82
Payout ratio%
23.95
26.43
26.23
23.78
23.92
25.08
22.25
24.14
23.99
25.01
20.78
24.14
24.06
38
69.17
Shares (diluted)M
80.14
87.67
87.34
87.79
98.12
102.6
101.3
111.8
134.4
141.7
67.88
7.62%
6.10%
94
10.36
Buyback yield%
10.01
10.57
13.18
10.79
9.82
7.81
7.64
7.13
8.98
8.91
16.09
7.81
9.40
75
1.469
D/E ratiox
1.859
2.012
2.181
2.144
2.059
2.425
2.296
2.396
2.660
2.882
0.807
2.425
2.238
60
106.7
Enterprise valueFr M
213.7
224.9
218.3
236.0
226.3
237.6
271.8
294.4
338.3
363.5
73.75
9.94%
6.28%
88
13.46
LT debtFr M
137.5
158.1
185.0
183.7
193.5
223.8
263.2
270.7
300.3
325.9
122.4
10.99%
9.82%
76
Cost of revenue
5.69%
1.01×
Operating expenses
4.96%
0.94×
Spread over hurdle
12.41%