0.627
RevenueFr B
0.900
0.941
0.997
1.022
1.082
1.099
1.136
1.173
1.207
1.239
0.676
2.74%
3.37%
8
19.13
Revenue growth%
31.39
29.33
30.81
29.92
27.61
27.34
25.52
27.44
26.47
25.30
29.59
26.47
27.52
93
23.41
Gross margin%
29.26
29.67
29.51
31.40
29.07
26.94
24.18
21.42
18.81
17.59
10.84
21.42
28.01
85
6.05
Operating margin%
6.23
5.33
2.44
5.26
3.32
0.72
0.40
0.40
2.99
1.34
7.39
0.72
2.71
53
17.09
Net margin%
22.93
21.65
19.19
19.77
20.37
18.31
18.63
21.56
23.39
21.75
10.53
21.56
20.96
23
18.90
P/E ratio (avg)x
29.09
32.88
32.46
31.89
32.15
30.84
34.43
33.44
34.80
35.37
31.72
34.43
32.67
64
26.15
EV/EBITx
50.15
52.55
59.32
64.38
71.15
81.04
80.61
80.63
86.71
96.99
14.86
81.04
75.88
48
6.31
FCF yield (avg)%
16.41
17.14
19.83
18.23
16.49
14.18
15.13
15.07
13.38
10.47
26.96
14.18
15.77
64
11.18
FCF margin%
0.40
0.59
0.40
0.40
2.57
4.77
6.14
4.55
3.04
5.36
29.37
4.77
2.81
30
1.149
FCF / Net incomex
0.516
0.586
0.632
0.690
0.743
0.753
0.812
0.865
0.941
0.959
1.304
0.865
0.748
32
18.83
ROIC%
12.66
10.20
8.29
8.01
6.39
8.04
10.08
7.14
5.96
3.42
6.76
7.14
8.02
28
4.82
Return on equity%
22.04
24.74
25.23
22.68
20.48
19.73
20.09
21.31
22.27
24.74
29.67
21.31
22.16
56
2.60
Return on assets%
19.10
21.23
18.65
17.72
15.01
13.62
11.24
13.91
12.55
15.18
21.32
13.62
15.09
43
6.08
EPSFr
3.84
3.65
3.84
3.91
3.76
3.64
3.93
3.55
3.50
3.42
6.45
(1.88%)
(2.72%)
—
23.50
EPS growth%
24.43
27.10
29.55
27.42
27.67
26.32
25.79
27.56
26.63
29.08
7.92
26.63
27.26
49
7.03
Bookvalue per shFr
2.22
2.44
2.34
2.10
2.12
2.11
2.21
1.93
1.78
1.67
3.72
(4.67%)
(2.65%)
—
2.79
FCF per shareFr
3.52
3.89
4.39
4.87
4.77
5.43
5.48
5.97
6.05
5.75
2.97
3.78%
5.18%
—
1.82
Dividend per shFr
1.76
1.73
1.67
1.56
1.74
1.81
1.66
1.75
1.80
1.65
6.39
(0.98%)
(0.37%)
—
2.64
Div yield (avg)%
27.25
29.56
31.80
33.83
33.90
36.44
39.15
36.49
38.63
37.54
18.55
37.54
35.17
8
27.38
Payout ratio%
9.26
11.07
11.32
14.10
16.47
15.04
16.83
18.25
15.58
14.89
12.85
15.58
14.97
14
138.3
Shares (diluted)M
137.9
154.9
169.5
165.4
185.6
186.3
192.2
187.2
194.1
196.2
132.7
1.12%
3.59%
7
28.03
Buyback yield%
2.12
3.81
5.13
5.57
4.71
5.39
5.52
4.19
2.79
0.66
13.24
4.19
4.45
53
1.354
D/E ratiox
0.144
0.153
0.152
0.163
0.179
0.168
0.171
0.159
0.169
0.167
1.623
0.168
0.165
10
0.535
Enterprise valueFr B
0.716
0.848
0.871
1.023
1.033
1.221
1.306
1.424
1.529
1.527
0.247
8.12%
8.70%
28
0.703
LT debtFr B
0.153
0.151
0.150
0.163
0.153
0.157
0.146
0.164
0.178
0.176
1.176
2.87%
1.52%
78
Cost of revenue
3.33%
1.00×
Operating expenses
3.55%
1.02×
Spread over hurdle
12.06%