2.604
RevenueFr M
2.021
2.143
2.275
2.453
2.582
2.742
2.853
3.024
3.204
3.455
2.694
6.00%
6.05%
26
3.58
Revenue growth%
23.72
25.39
26.43
27.55
25.87
26.33
28.59
30.98
31.23
30.78
28.85
30.78
26.99
66
12.63
Gross margin%
10.51
12.62
12.90
10.46
10.18
9.17
11.78
11.36
12.11
11.91
3.97
11.78
11.57
22
29.88
Operating margin%
23.81
24.70
27.06
25.12
25.88
26.76
25.20
27.44
27.04
26.33
26.17
26.76
26.11
71
4.36
Net margin%
32.48
32.14
32.57
29.82
30.53
29.38
31.65
29.22
27.03
28.41
16.67
29.22
30.18
6
13.33
P/E ratio (avg)x
14.95
15.21
15.52
14.72
16.07
17.62
17.69
15.60
14.80
15.55
10.71
15.60
15.53
54
11.85
EV/EBITx
23.65
24.83
24.97
25.08
26.84
27.76
26.98
29.72
32.24
29.23
25.74
29.23
26.91
48
10.48
FCF yield (avg)%
11.23
9.50
7.76
8.13
8.24
7.15
7.96
5.54
5.44
7.74
8.08
7.15
7.86
26
28.00
FCF margin%
28.55
28.04
27.83
29.61
31.97
29.43
30.88
29.85
28.64
27.10
28.81
29.43
29.04
26
0.201
FCF / Net incomex
1.797
1.697
1.776
1.863
2.029
2.160
2.154
2.009
2.105
2.280
1.706
2.154
2.019
43
2.36
ROIC%
15.32
13.39
16.08
16.75
15.70
16.73
14.43
12.27
11.34
12.24
4.01
12.27
14.88
86
12.29
Return on equity%
10.17
8.25
8.39
5.90
6.29
6.48
4.59
1.99
4.13
1.95
7.01
4.13
6.10
54
13.51
Return on assets%
13.46
14.40
12.04
9.63
10.45
9.09
11.99
13.15
15.29
13.48
22.08
13.15
12.59
80
0.09
EPSFr
0.11
0.11
0.12
0.13
0.15
0.15
0.16
0.17
0.17
0.18
0.09
4.18%
6.44%
—
29.32
EPS growth%
19.44
20.88
21.97
22.56
22.25
19.31
22.11
21.85
19.14
16.78
9.84
19.31
21.37
32
0.10
Bookvalue per shFr
0.11
0.11
0.11
0.11
0.12
0.14
0.15
0.14
0.13
0.13
0.03
2.16%
3.76%
—
0.08
FCF per shareFr
0.13
0.15
0.16
0.16
0.18
0.21
0.21
0.24
0.24
0.25
0.06
6.67%
7.00%
—
0.10
Dividend per shFr
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.08
(5.32%)
(3.64%)
—
7.52
Div yield (avg)%
8.87
7.24
6.46
9.01
11.39
9.19
9.37
11.23
11.42
11.46
10.70
11.23
9.28
88
10.07
Payout ratio%
5.46
6.76
4.78
2.11
1.77
2.68
0.47
1.34
3.34
2.17
9.19
2.17
2.42
50
14.45
Shares (diluted)M
22.68
22.79
24.39
23.07
22.27
23.22
23.07
23.64
23.08
24.07
14.73
1.56%
2.27%
9
25.52
Buyback yield%
14.22
15.57
15.55
16.13
15.03
15.20
15.01
16.06
15.84
15.04
4.59
15.20
15.38
28
0.866
D/E ratiox
1.339
1.482
1.474
1.621
1.835
1.791
1.986
1.916
1.812
1.947
1.226
1.916
1.801
35
2.099
Enterprise valueFr M
3.822
3.821
3.593
3.646
3.816
3.870
4.122
3.901
3.763
3.983
2.114
0.86%
1.88%
49
1.186
LT debtFr M
3.582
3.474
3.435
3.858
4.004
4.365
4.758
4.726
5.161
4.747
3.152
3.46%
2.51%
42
Cost of revenue
5.99%
0.99×
Operating expenses
5.21%
0.92×
Goodwill & intangibles
16.63%
Property and equipment
16.09%