58.66
RevenueFr M
78.47
82.47
84.42
89.47
93.89
100.1
106.7
109.0
112.8
118.8
62.45
4.82%
4.55%
75
6.74
Revenue growth%
26.11
23.21
23.72
23.93
26.32
26.83
25.76
27.55
24.90
24.39
29.14
25.76
25.33
20
3.17
Gross margin%
13.98
14.09
12.31
9.83
9.71
7.30
4.98
4.95
4.89
5.86
26.46
4.98
8.51
39
16.89
Operating margin%
24.30
22.96
25.11
22.19
20.86
22.82
21.38
22.37
21.78
21.33
11.59
21.78
22.28
83
3.98
Net margin%
6.02
6.96
5.51
6.93
5.34
6.42
7.84
8.76
10.87
8.26
8.01
8.26
6.95
38
25.34
P/E ratio (avg)x
17.92
15.54
15.12
13.79
14.58
13.48
13.92
14.64
14.19
12.34
17.09
13.92
14.38
13
15.31
EV/EBITx
12.13
14.07
13.79
15.04
17.15
16.74
18.12
19.28
21.26
24.46
21.44
19.28
16.95
20
4.01
FCF yield (avg)%
21.24
20.97
22.65
25.09
23.31
24.05
23.74
24.35
26.99
26.22
28.19
24.35
23.90
25
14.54
FCF margin%
12.09
9.53
10.16
10.47
11.66
10.94
12.57
13.37
13.31
15.52
23.49
13.31
11.87
81
0.134
FCF / Net incomex
2.412
2.710
2.929
3.231
3.692
4.019
4.777
4.592
4.739
5.532
0.812
4.739
3.856
49
17.06
ROIC%
6.03
5.37
7.05
8.01
6.05
3.74
1.67
0.59
0.40
1.44
29.09
1.44
4.55
59
26.63
Return on equity%
18.03
15.51
14.51
14.94
13.60
11.10
12.68
11.66
11.14
8.46
4.65
11.14
13.14
71
17.44
Return on assets%
18.15
20.40
20.13
17.59
19.64
22.21
22.81
24.79
23.11
25.41
12.62
23.11
21.30
89
9.66
EPSFr
6.35
5.93
6.36
6.41
5.57
5.23
5.07
4.53
4.55
4.05
10.39
(6.20%)
(4.11%)
—
13.61
EPS growth%
20.96
23.59
22.66
23.99
22.42
25.01
24.67
26.61
27.29
26.12
13.89
26.12
24.33
15
14.43
Bookvalue per shFr
4.69
4.95
5.82
5.69
5.98
6.40
6.92
6.68
6.78
6.65
2.25
2.17%
3.33%
—
8.95
FCF per shareFr
17.19
15.82
14.75
13.31
13.75
14.34
15.72
15.68
15.05
16.40
5.92
3.59%
0.31%
—
3.33
Dividend per shFr
13.46
12.16
13.28
14.26
13.58
12.46
13.19
13.44
14.84
16.60
7.04
4.10%
2.32%
—
17.96
Div yield (avg)%
10.68
8.93
8.91
11.22
10.08
11.56
11.77
12.93
14.02
11.99
19.27
11.99
11.39
30
18.21
Payout ratio%
15.60
13.64
12.95
11.46
12.89
14.84
15.99
18.09
16.65
14.18
11.57
15.99
14.51
15
5.955
Shares (diluted)M
4.069
4.424
4.123
3.815
3.551
3.293
3.115
3.433
3.025
3.277
5.978
(1.59%)
(3.31%)
44
24.83
Buyback yield%
12.47
14.64
12.43
9.71
10.15
10.05
7.90
9.53
11.58
9.63
18.36
9.63
10.10
50
0.157
D/E ratiox
0.373
0.394
0.409
0.402
0.388
0.426
0.405
0.381
0.432
0.482
0.316
0.426
0.404
60
23.28
Enterprise valueFr M
9.347
9.794
8.909
9.055
10.04
10.12
9.368
9.067
9.690
9.134
43.36
(1.88%)
0.28%
11
137.1
LT debtFr M
52.15
48.81
50.58
48.83
49.54
48.02
47.91
46.27
49.12
47.35
17.85
(0.90%)
(0.52%)
31
Cost of revenue
4.74%
1.02×
Operating expenses
5.25%
1.07×
Property and equipment
19.08%
Spread over hurdle
17.72%