17.20
RevenueFr M
77.93
79.60
80.45
82.31
83.17
85.13
85.59
90.12
91.35
92.55
17.69
2.16%
2.12%
39
22.42
Revenue growth%
8.14
10.83
11.79
12.46
15.19
16.09
17.84
19.85
21.64
24.62
19.01
19.85
15.64
36
15.57
Gross margin%
7.78
9.91
8.62
9.84
10.68
7.69
6.09
9.07
10.53
11.60
2.04
9.07
9.46
77
15.76
Operating margin%
28.77
28.31
26.39
25.64
26.87
25.10
23.55
21.19
18.85
19.97
10.12
21.19
25.37
61
23.52
Net margin%
13.62
11.02
10.90
9.38
8.94
8.73
8.33
6.59
3.61
1.74
26.21
6.59
8.84
29
28.47
P/E ratio (avg)x
22.10
22.44
25.22
27.35
28.97
33.75
33.23
38.53
38.52
40.03
29.20
38.52
31.10
83
36.73
EV/EBITx
11.57
10.75
11.61
11.19
10.49
11.56
10.72
11.69
11.15
10.48
6.465
11.15
11.17
8
25.70
FCF yield (avg)%
16.67
15.04
16.57
17.89
18.24
18.28
15.68
18.40
18.82
17.59
13.30
18.28
17.74
31
26.52
FCF margin%
15.36
17.31
19.81
22.15
22.16
20.01
22.64
24.80
22.20
21.79
9.56
22.20
21.97
23
1.005
FCF / Net incomex
1.629
1.730
1.645
1.691
1.703
1.790
1.881
2.068
2.142
2.509
1.533
2.068
1.760
57
26.51
ROIC%
8.20
11.16
11.15
14.11
14.70
17.00
18.49
15.71
15.71
15.07
16.20
15.71
14.88
51
3.07
Return on equity%
23.60
20.95
23.93
23.80
22.27
22.02
19.38
17.16
16.00
14.00
19.01
17.16
21.49
52
20.23
Return on assets%
27.41
28.29
30.65
28.78
30.29
30.72
33.58
31.31
32.43
33.73
8.08
32.43
30.68
22
0.23
EPSFr
0.27
0.29
0.33
0.31
0.32
0.34
0.38
0.37
0.38
0.39
0.25
3.97%
4.89%
—
4.35
EPS growth%
30.33
27.69
25.17
27.58
25.67
28.20
28.45
30.42
29.13
31.07
2.75
29.13
28.33
83
0.12
Bookvalue per shFr
0.24
0.23
0.24
0.25
0.24
0.24
0.25
0.26
0.27
0.26
0.29
1.82%
0.46%
—
0.48
FCF per shareFr
0.66
0.71
0.67
0.68
0.70
0.76
0.86
0.85
0.98
1.11
0.13
9.57%
6.55%
—
0.28
Dividend per shFr
0.86
0.90
1.00
1.01
1.08
1.17
1.40
1.50
1.51
1.74
0.64
9.94%
9.37%
—
20.57
Div yield (avg)%
3.41
2.88
2.24
2.25
4.93
4.54
5.28
3.63
5.00
4.02
27.87
4.54
3.82
64
10.58
Payout ratio%
13.53
13.51
13.42
15.49
14.99
17.73
15.19
18.07
20.58
17.74
16.53
17.74
15.34
59
33.50
Shares (diluted)M
30.75
35.22
36.46
35.81
35.57
34.05
37.40
37.48
42.54
39.49
32.01
2.11%
3.50%
39
10.52
Buyback yield%
17.54
15.97
18.89
21.58
21.89
24.75
24.15
24.73
26.04
28.49
5.82
24.75
23.02
42
1.522
D/E ratiox
1.127
1.214
1.192
1.240
1.234
1.355
1.219
1.271
1.285
1.298
1.566
1.285
1.237
66
38.97
Enterprise valueFr M
43.72
40.85
44.23
48.69
48.32
44.27
42.16
44.62
45.73
44.70
23.31
(1.55%)
1.24%
21
69.58
LT debtFr M
4.574
5.290
5.891
5.917
6.052
6.042
6.222
6.650
6.465
6.736
16.35
2.16%
5.36%
66
Cost of revenue
1.88%
0.98×
Operating expenses
2.40%
1.03×
Cash and investments
16.50%
Spread over hurdle
22.45%